[PAOS] QoQ Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 41.76%
YoY- 62.82%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 402,565 404,624 435,060 501,616 374,193 297,296 292,550 23.69%
PBT 9,261 10,580 11,542 11,360 7,780 7,350 6,900 21.65%
Tax -1,614 -2,213 -2,360 -2,320 -1,403 -1,026 -840 54.49%
NP 7,647 8,366 9,182 9,040 6,377 6,324 6,060 16.75%
-
NP to SH 7,647 8,366 9,182 9,040 6,377 6,324 6,060 16.75%
-
Tax Rate 17.43% 20.92% 20.45% 20.42% 18.03% 13.96% 12.17% -
Total Cost 394,918 396,257 425,878 492,576 367,816 290,972 286,490 23.83%
-
Net Worth 109,242 112,829 111,004 108,770 109,989 108,618 107,399 1.13%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 4,526 2,011 3,016 - 4,507 2,011 2,999 31.53%
Div Payout % 59.19% 24.04% 32.85% - 70.69% 31.81% 49.50% -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 109,242 112,829 111,004 108,770 109,989 108,618 107,399 1.13%
NOSH 60,355 60,336 60,328 60,427 60,103 60,343 59,999 0.39%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 1.90% 2.07% 2.11% 1.80% 1.70% 2.13% 2.07% -
ROE 7.00% 7.42% 8.27% 8.31% 5.80% 5.82% 5.64% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 666.99 670.61 721.15 830.11 622.58 492.67 487.58 23.20%
EPS 12.67 13.87 15.22 14.96 10.61 10.48 10.10 16.29%
DPS 7.50 3.33 5.00 0.00 7.50 3.33 5.00 31.00%
NAPS 1.81 1.87 1.84 1.80 1.83 1.80 1.79 0.74%
Adjusted Per Share Value based on latest NOSH - 60,427
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 222.21 223.35 240.15 276.89 206.55 164.10 161.48 23.69%
EPS 4.22 4.62 5.07 4.99 3.52 3.49 3.35 16.62%
DPS 2.50 1.11 1.67 0.00 2.49 1.11 1.66 31.35%
NAPS 0.603 0.6228 0.6127 0.6004 0.6071 0.5996 0.5928 1.14%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.05 1.04 1.04 1.03 1.04 1.09 1.07 -
P/RPS 0.16 0.16 0.14 0.12 0.17 0.22 0.22 -19.11%
P/EPS 8.29 7.50 6.83 6.89 9.80 10.40 10.59 -15.04%
EY 12.07 13.33 14.63 14.52 10.20 9.61 9.44 17.78%
DY 7.14 3.21 4.81 0.00 7.21 3.06 4.67 32.68%
P/NAPS 0.58 0.56 0.57 0.57 0.57 0.61 0.60 -2.23%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 -
Price 1.10 1.12 1.04 1.03 1.07 1.03 1.09 -
P/RPS 0.16 0.17 0.14 0.12 0.17 0.21 0.22 -19.11%
P/EPS 8.68 8.08 6.83 6.89 10.08 9.83 10.79 -13.49%
EY 11.52 12.38 14.63 14.52 9.92 10.17 9.27 15.57%
DY 6.82 2.98 4.81 0.00 7.01 3.24 4.59 30.17%
P/NAPS 0.61 0.60 0.57 0.57 0.58 0.57 0.61 0.00%

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