[PAOS] QoQ Annualized Quarter Result on 31-May-2006 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 11.12%
YoY- 30.29%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 273,045 265,340 259,540 223,503 213,937 217,788 234,368 10.75%
PBT 2,906 3,506 2,964 1,807 2,774 1,932 2,432 12.64%
Tax -760 -1,338 -912 765 -460 0 -340 71.21%
NP 2,146 2,168 2,052 2,572 2,314 1,932 2,092 1.71%
-
NP to SH 2,146 2,168 2,052 2,572 2,314 1,702 2,092 1.71%
-
Tax Rate 26.15% 38.16% 30.77% -42.34% 16.58% 0.00% 13.98% -
Total Cost 270,898 263,172 257,488 220,931 211,622 215,856 232,276 10.82%
-
Net Worth 107,736 107,918 10,907,357 107,468 101,266 106,982 107,032 0.43%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 2,017 - - 1,509 - - - -
Div Payout % 93.98% - - 58.69% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 107,736 107,918 10,907,357 107,468 101,266 106,982 107,032 0.43%
NOSH 121,052 120,444 122,142 120,751 120,555 121,571 121,627 -0.31%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 0.79% 0.82% 0.79% 1.15% 1.08% 0.89% 0.89% -
ROE 1.99% 2.01% 0.02% 2.39% 2.29% 1.59% 1.95% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 225.56 220.30 212.49 185.09 177.46 179.14 192.69 11.10%
EPS 1.77 1.80 1.68 2.13 1.92 1.40 1.72 1.93%
DPS 1.67 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.89 0.896 89.30 0.89 0.84 0.88 0.88 0.75%
Adjusted Per Share Value based on latest NOSH - 121,159
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 150.72 146.46 143.26 123.37 118.09 120.22 129.37 10.75%
EPS 1.18 1.20 1.13 1.42 1.28 0.94 1.15 1.73%
DPS 1.11 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.5947 0.5957 60.2071 0.5932 0.559 0.5905 0.5908 0.44%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.92 0.90 0.96 0.92 0.92 1.00 1.04 -
P/RPS 0.41 0.41 0.45 0.50 0.52 0.56 0.54 -16.81%
P/EPS 51.88 50.00 57.14 43.19 47.92 71.43 60.47 -9.73%
EY 1.93 2.00 1.75 2.32 2.09 1.40 1.65 11.04%
DY 1.81 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 0.01 1.03 1.10 1.14 1.18 -8.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 27/02/07 30/10/06 28/07/06 28/04/06 25/01/06 28/10/05 -
Price 0.93 0.88 0.97 1.00 0.89 1.00 1.00 -
P/RPS 0.41 0.40 0.46 0.54 0.50 0.56 0.52 -14.69%
P/EPS 52.44 48.89 57.74 46.95 46.35 71.43 58.14 -6.66%
EY 1.91 2.05 1.73 2.13 2.16 1.40 1.72 7.25%
DY 1.79 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 0.01 1.12 1.06 1.14 1.14 -5.95%

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