[PAOS] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 0.84%
YoY- -32.33%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 404,624 435,060 501,616 374,193 297,296 292,550 266,204 32.23%
PBT 10,580 11,542 11,360 7,780 7,350 6,900 6,232 42.35%
Tax -2,213 -2,360 -2,320 -1,403 -1,026 -840 -680 119.76%
NP 8,366 9,182 9,040 6,377 6,324 6,060 5,552 31.46%
-
NP to SH 8,366 9,182 9,040 6,377 6,324 6,060 5,552 31.46%
-
Tax Rate 20.92% 20.45% 20.42% 18.03% 13.96% 12.17% 10.91% -
Total Cost 396,257 425,878 492,576 367,816 290,972 286,490 260,652 32.24%
-
Net Worth 112,829 111,004 108,770 109,989 108,618 107,399 107,554 3.24%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 2,011 3,016 - 4,507 2,011 2,999 - -
Div Payout % 24.04% 32.85% - 70.69% 31.81% 49.50% - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 112,829 111,004 108,770 109,989 108,618 107,399 107,554 3.24%
NOSH 60,336 60,328 60,427 60,103 60,343 59,999 60,086 0.27%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 2.07% 2.11% 1.80% 1.70% 2.13% 2.07% 2.09% -
ROE 7.42% 8.27% 8.31% 5.80% 5.82% 5.64% 5.16% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 670.61 721.15 830.11 622.58 492.67 487.58 443.03 31.86%
EPS 13.87 15.22 14.96 10.61 10.48 10.10 9.24 31.13%
DPS 3.33 5.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 1.87 1.84 1.80 1.83 1.80 1.79 1.79 2.96%
Adjusted Per Share Value based on latest NOSH - 60,110
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 223.35 240.15 276.89 206.55 164.10 161.48 146.94 32.23%
EPS 4.62 5.07 4.99 3.52 3.49 3.35 3.06 31.64%
DPS 1.11 1.67 0.00 2.49 1.11 1.66 0.00 -
NAPS 0.6228 0.6127 0.6004 0.6071 0.5996 0.5928 0.5937 3.24%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.04 1.04 1.03 1.04 1.09 1.07 1.13 -
P/RPS 0.16 0.14 0.12 0.17 0.22 0.22 0.26 -27.67%
P/EPS 7.50 6.83 6.89 9.80 10.40 10.59 12.23 -27.84%
EY 13.33 14.63 14.52 10.20 9.61 9.44 8.18 38.52%
DY 3.21 4.81 0.00 7.21 3.06 4.67 0.00 -
P/NAPS 0.56 0.57 0.57 0.57 0.61 0.60 0.63 -7.55%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 -
Price 1.12 1.04 1.03 1.07 1.03 1.09 1.10 -
P/RPS 0.17 0.14 0.12 0.17 0.21 0.22 0.25 -22.68%
P/EPS 8.08 6.83 6.89 10.08 9.83 10.79 11.90 -22.76%
EY 12.38 14.63 14.52 9.92 10.17 9.27 8.40 29.53%
DY 2.98 4.81 0.00 7.01 3.24 4.59 0.00 -
P/NAPS 0.60 0.57 0.57 0.58 0.57 0.61 0.61 -1.09%

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