[PAOS] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -7.84%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 157,424 143,623 167,333 198,524 230,516 312,132 321,666 -37.81%
PBT 2,104 1,894 2,378 2,812 3,276 9,935 2,204 -3.03%
Tax -200 -796 -926 -1,120 -1,440 -225 -790 -59.88%
NP 1,904 1,098 1,452 1,692 1,836 9,710 1,413 21.93%
-
NP to SH 1,904 1,098 1,452 1,692 1,836 9,710 1,413 21.93%
-
Tax Rate 9.51% 42.03% 38.94% 39.83% 43.96% 2.26% 35.84% -
Total Cost 155,520 142,525 165,881 196,832 228,680 302,422 320,253 -38.13%
-
Net Worth 100,082 97,734 100,430 99,102 100,255 100,240 92,749 5.18%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 6,102 3,016 4,033 3,021 6,039 3,019 4,015 32.08%
Div Payout % 320.51% 274.73% 277.78% 178.57% 328.95% 31.09% 284.09% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 100,082 97,734 100,430 99,102 100,255 100,240 92,749 5.18%
NOSH 122,051 120,659 121,000 120,857 120,789 120,771 120,454 0.87%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 1.21% 0.76% 0.87% 0.85% 0.80% 3.11% 0.44% -
ROE 1.90% 1.12% 1.45% 1.71% 1.83% 9.69% 1.52% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 128.98 119.03 138.29 164.26 190.84 258.45 267.04 -38.35%
EPS 1.56 0.91 1.20 1.40 1.52 8.04 1.17 21.07%
DPS 5.00 2.50 3.33 2.50 5.00 2.50 3.33 31.02%
NAPS 0.82 0.81 0.83 0.82 0.83 0.83 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 120,937
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 86.90 79.28 92.37 109.58 127.24 172.29 177.56 -37.81%
EPS 1.05 0.61 0.80 0.93 1.01 5.36 0.78 21.85%
DPS 3.37 1.67 2.23 1.67 3.33 1.67 2.22 31.98%
NAPS 0.5524 0.5395 0.5544 0.547 0.5534 0.5533 0.512 5.17%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.87 0.98 0.88 0.90 1.04 0.89 -
P/RPS 0.63 0.73 0.71 0.54 0.47 0.40 0.33 53.71%
P/EPS 51.92 95.60 81.67 62.86 59.21 12.94 75.85 -22.27%
EY 1.93 1.05 1.22 1.59 1.69 7.73 1.32 28.73%
DY 6.17 2.87 3.40 2.84 5.56 2.40 3.75 39.24%
P/NAPS 0.99 1.07 1.18 1.07 1.08 1.25 1.16 -9.99%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 29/04/10 27/01/10 28/10/09 30/07/09 29/04/09 -
Price 0.83 0.82 0.95 0.89 0.88 0.93 0.96 -
P/RPS 0.64 0.69 0.69 0.54 0.46 0.36 0.36 46.59%
P/EPS 53.21 90.11 79.17 63.57 57.89 11.57 81.82 -24.87%
EY 1.88 1.11 1.26 1.57 1.73 8.65 1.22 33.30%
DY 6.02 3.05 3.51 2.81 5.68 2.69 3.47 44.23%
P/NAPS 1.01 1.01 1.14 1.09 1.06 1.12 1.25 -13.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment