[PAOS] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -8.6%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 261,020 279,794 312,344 402,565 404,624 435,060 501,616 -35.33%
PBT 4,277 4,640 4,928 9,261 10,580 11,542 11,360 -47.89%
Tax -722 -714 -688 -1,614 -2,213 -2,360 -2,320 -54.10%
NP 3,554 3,926 4,240 7,647 8,366 9,182 9,040 -46.36%
-
NP to SH 3,554 3,926 4,240 7,647 8,366 9,182 9,040 -46.36%
-
Tax Rate 16.88% 15.39% 13.96% 17.43% 20.92% 20.45% 20.42% -
Total Cost 257,465 275,868 308,104 394,918 396,257 425,878 492,576 -35.13%
-
Net Worth 108,570 110,532 109,613 109,242 112,829 111,004 108,770 -0.12%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 4,021 3,020 - 4,526 2,011 3,016 - -
Div Payout % 113.12% 76.92% - 59.19% 24.04% 32.85% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 108,570 110,532 109,613 109,242 112,829 111,004 108,770 -0.12%
NOSH 120,633 60,400 60,227 60,355 60,336 60,328 60,427 58.61%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.36% 1.40% 1.36% 1.90% 2.07% 2.11% 1.80% -
ROE 3.27% 3.55% 3.87% 7.00% 7.42% 8.27% 8.31% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 216.37 463.24 518.61 666.99 670.61 721.15 830.11 -59.22%
EPS 2.95 6.50 7.04 12.67 13.87 15.22 14.96 -66.15%
DPS 3.33 5.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 0.90 1.83 1.82 1.81 1.87 1.84 1.80 -37.03%
Adjusted Per Share Value based on latest NOSH - 60,440
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 144.08 154.44 172.41 222.21 223.35 240.15 276.89 -35.33%
EPS 1.96 2.17 2.34 4.22 4.62 5.07 4.99 -46.39%
DPS 2.22 1.67 0.00 2.50 1.11 1.67 0.00 -
NAPS 0.5993 0.6101 0.6051 0.603 0.6228 0.6127 0.6004 -0.12%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.07 1.11 1.05 1.05 1.04 1.04 1.03 -
P/RPS 0.49 0.24 0.20 0.16 0.16 0.14 0.12 155.69%
P/EPS 36.31 17.08 14.91 8.29 7.50 6.83 6.89 203.14%
EY 2.75 5.86 6.70 12.07 13.33 14.63 14.52 -67.05%
DY 3.12 4.50 0.00 7.14 3.21 4.81 0.00 -
P/NAPS 1.19 0.61 0.58 0.58 0.56 0.57 0.57 63.42%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 28/01/05 29/10/04 30/07/04 29/04/04 30/01/04 30/10/03 -
Price 1.05 1.18 1.05 1.10 1.12 1.04 1.03 -
P/RPS 0.49 0.25 0.20 0.16 0.17 0.14 0.12 155.69%
P/EPS 35.63 18.15 14.91 8.68 8.08 6.83 6.89 199.34%
EY 2.81 5.51 6.70 11.52 12.38 14.63 14.52 -66.57%
DY 3.17 4.24 0.00 6.82 2.98 4.81 0.00 -
P/NAPS 1.17 0.64 0.58 0.61 0.60 0.57 0.57 61.58%

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