[PAOS] QoQ Annualized Quarter Result on 31-Aug-2001 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-Aug-2001 [#1]
Profit Trend
QoQ- -8.17%
YoY- 318.76%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 279,887 295,977 277,748 344,584 250,312 238,777 252,180 7.20%
PBT 11,514 13,570 14,390 19,000 21,044 17,997 17,900 -25.50%
Tax -2,090 -3,066 -3,300 -4,000 -4,710 -3,258 -3,398 -27.69%
NP 9,424 10,504 11,090 15,000 16,334 14,738 14,502 -24.99%
-
NP to SH 9,424 10,504 11,090 15,000 16,334 14,738 14,502 -24.99%
-
Tax Rate 18.15% 22.59% 22.93% 21.05% 22.38% 18.10% 18.98% -
Total Cost 270,463 285,473 266,658 329,584 233,978 224,038 237,678 9.00%
-
Net Worth 106,297 107,280 105,018 104,400 102,238 98,417 94,760 7.96%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 2,999 3,999 6,001 - 1,512 2,000 2,998 0.02%
Div Payout % 31.83% 38.08% 54.11% - 9.26% 13.57% 20.68% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 106,297 107,280 105,018 104,400 102,238 98,417 94,760 7.96%
NOSH 59,987 60,000 60,010 60,000 60,496 60,010 59,975 0.01%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 3.37% 3.55% 3.99% 4.35% 6.53% 6.17% 5.75% -
ROE 8.87% 9.79% 10.56% 14.37% 15.98% 14.98% 15.30% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 466.58 493.30 462.83 574.31 413.76 397.89 420.47 7.19%
EPS 15.71 17.51 18.48 25.00 27.00 24.56 24.18 -25.00%
DPS 5.00 6.67 10.00 0.00 2.50 3.33 5.00 0.00%
NAPS 1.772 1.788 1.75 1.74 1.69 1.64 1.58 7.95%
Adjusted Per Share Value based on latest NOSH - 60,000
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 154.49 163.38 153.31 190.21 138.17 131.80 139.20 7.20%
EPS 5.20 5.80 6.12 8.28 9.02 8.14 8.00 -24.98%
DPS 1.66 2.21 3.31 0.00 0.83 1.10 1.66 0.00%
NAPS 0.5867 0.5922 0.5797 0.5763 0.5643 0.5433 0.5231 7.95%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 1.16 1.31 1.24 1.24 1.17 1.26 1.20 -
P/RPS 0.25 0.27 0.27 0.22 0.28 0.32 0.29 -9.42%
P/EPS 7.38 7.48 6.71 4.96 4.33 5.13 4.96 30.36%
EY 13.54 13.36 14.90 20.16 23.08 19.49 20.15 -23.30%
DY 4.31 5.09 8.06 0.00 2.14 2.65 4.17 2.22%
P/NAPS 0.65 0.73 0.71 0.71 0.69 0.77 0.76 -9.90%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 29/04/02 29/01/02 30/10/01 27/07/01 27/04/01 18/01/01 -
Price 1.14 1.21 1.29 1.20 1.23 1.23 1.17 -
P/RPS 0.24 0.25 0.28 0.21 0.30 0.31 0.28 -9.77%
P/EPS 7.26 6.91 6.98 4.80 4.56 5.01 4.84 31.06%
EY 13.78 14.47 14.33 20.83 21.95 19.97 20.67 -23.70%
DY 4.39 5.51 7.75 0.00 2.03 2.71 4.27 1.86%
P/NAPS 0.64 0.68 0.74 0.69 0.73 0.75 0.74 -9.23%

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