[PAOS] QoQ Annualized Quarter Result on 31-May-2001 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- 10.82%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 295,977 277,748 344,584 250,312 238,777 252,180 61,419 186.12%
PBT 13,570 14,390 19,000 21,044 17,997 17,900 4,582 106.63%
Tax -3,066 -3,300 -4,000 -4,710 -3,258 -3,398 -1,000 111.48%
NP 10,504 11,090 15,000 16,334 14,738 14,502 3,582 105.27%
-
NP to SH 10,504 11,090 15,000 16,334 14,738 14,502 3,582 105.27%
-
Tax Rate 22.59% 22.93% 21.05% 22.38% 18.10% 18.98% 21.82% -
Total Cost 285,473 266,658 329,584 233,978 224,038 237,678 57,837 190.74%
-
Net Worth 107,280 105,018 104,400 102,238 98,417 94,760 91,200 11.46%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 3,999 6,001 - 1,512 2,000 2,998 - -
Div Payout % 38.08% 54.11% - 9.26% 13.57% 20.68% - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 107,280 105,018 104,400 102,238 98,417 94,760 91,200 11.46%
NOSH 60,000 60,010 60,000 60,496 60,010 59,975 60,000 0.00%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 3.55% 3.99% 4.35% 6.53% 6.17% 5.75% 5.83% -
ROE 9.79% 10.56% 14.37% 15.98% 14.98% 15.30% 3.93% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 493.30 462.83 574.31 413.76 397.89 420.47 102.37 186.11%
EPS 17.51 18.48 25.00 27.00 24.56 24.18 5.97 105.30%
DPS 6.67 10.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 1.788 1.75 1.74 1.69 1.64 1.58 1.52 11.46%
Adjusted Per Share Value based on latest NOSH - 60,000
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 163.38 153.31 190.21 138.17 131.80 139.20 33.90 186.14%
EPS 5.80 6.12 8.28 9.02 8.14 8.00 1.98 105.13%
DPS 2.21 3.31 0.00 0.83 1.10 1.66 0.00 -
NAPS 0.5922 0.5797 0.5763 0.5643 0.5433 0.5231 0.5034 11.47%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.31 1.24 1.24 1.17 1.26 1.20 1.28 -
P/RPS 0.27 0.27 0.22 0.28 0.32 0.29 1.25 -64.10%
P/EPS 7.48 6.71 4.96 4.33 5.13 4.96 21.44 -50.53%
EY 13.36 14.90 20.16 23.08 19.49 20.15 4.66 102.20%
DY 5.09 8.06 0.00 2.14 2.65 4.17 0.00 -
P/NAPS 0.73 0.71 0.71 0.69 0.77 0.76 0.84 -8.95%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 29/04/02 29/01/02 30/10/01 27/07/01 27/04/01 18/01/01 30/10/00 -
Price 1.21 1.29 1.20 1.23 1.23 1.17 1.20 -
P/RPS 0.25 0.28 0.21 0.30 0.31 0.28 1.17 -64.35%
P/EPS 6.91 6.98 4.80 4.56 5.01 4.84 20.10 -51.02%
EY 14.47 14.33 20.83 21.95 19.97 20.67 4.98 104.02%
DY 5.51 7.75 0.00 2.03 2.71 4.27 0.00 -
P/NAPS 0.68 0.74 0.69 0.73 0.75 0.74 0.79 -9.53%

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