[PAOS] QoQ Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 53.48%
YoY- 181.72%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 261,214 259,641 288,670 309,188 240,256 220,932 187,258 24.81%
PBT 3,533 5,186 5,736 6,984 5,197 3,736 2,934 13.17%
Tax -1,349 -1,904 -2,060 -1,620 -1,702 -666 -500 93.68%
NP 2,184 3,282 3,676 5,364 3,495 3,069 2,434 -6.96%
-
NP to SH 2,184 3,282 3,676 5,364 3,495 3,069 2,434 -6.96%
-
Tax Rate 38.18% 36.71% 35.91% 23.20% 32.75% 17.83% 17.04% -
Total Cost 259,030 256,358 284,994 303,824 236,761 217,862 184,824 25.20%
-
Net Worth 97,737 100,169 99,155 100,272 99,166 98,829 97,600 0.09%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,016 4,022 3,023 6,040 3,023 4,017 3,012 0.08%
Div Payout % 138.12% 122.55% 82.24% 112.61% 86.51% 130.89% 123.76% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 97,737 100,169 99,155 100,272 99,166 98,829 97,600 0.09%
NOSH 120,662 120,686 120,921 120,810 120,934 120,523 120,495 0.09%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.84% 1.26% 1.27% 1.73% 1.45% 1.39% 1.30% -
ROE 2.23% 3.28% 3.71% 5.35% 3.52% 3.11% 2.49% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 216.48 215.14 238.73 255.93 198.67 183.31 155.41 24.70%
EPS 1.81 2.72 3.04 4.44 2.89 2.55 2.02 -7.05%
DPS 2.50 3.33 2.50 5.00 2.50 3.33 2.50 0.00%
NAPS 0.81 0.83 0.82 0.83 0.82 0.82 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 120,810
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 144.19 143.32 159.34 170.67 132.62 121.95 103.36 24.82%
EPS 1.21 1.81 2.03 2.96 1.93 1.69 1.34 -6.57%
DPS 1.67 2.22 1.67 3.33 1.67 2.22 1.66 0.40%
NAPS 0.5395 0.5529 0.5473 0.5535 0.5474 0.5455 0.5387 0.09%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.60 0.60 0.54 0.74 0.70 0.80 0.85 -
P/RPS 0.28 0.28 0.23 0.29 0.35 0.44 0.55 -36.21%
P/EPS 33.15 22.06 17.76 16.67 24.22 31.41 42.08 -14.68%
EY 3.02 4.53 5.63 6.00 4.13 3.18 2.38 17.18%
DY 4.17 5.56 4.63 6.76 3.57 4.17 2.94 26.21%
P/NAPS 0.74 0.72 0.66 0.89 0.85 0.98 1.05 -20.78%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 26/04/12 20/01/12 27/10/11 29/07/11 27/04/11 25/01/11 -
Price 0.53 0.58 0.55 0.60 0.75 0.74 0.71 -
P/RPS 0.24 0.27 0.23 0.23 0.38 0.40 0.46 -35.16%
P/EPS 29.28 21.32 18.09 13.51 25.95 29.06 35.15 -11.45%
EY 3.42 4.69 5.53 7.40 3.85 3.44 2.85 12.91%
DY 4.72 5.75 4.55 8.33 3.33 4.50 3.52 21.57%
P/NAPS 0.65 0.70 0.67 0.72 0.91 0.90 0.88 -18.27%

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