[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 89.15%
YoY- 111.39%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 144,335 77,297 240,256 165,699 93,629 39,356 143,623 0.32%
PBT 2,868 1,746 5,197 2,802 1,467 526 1,894 31.83%
Tax -1,030 -405 -1,702 -500 -250 -50 -796 18.72%
NP 1,838 1,341 3,495 2,302 1,217 476 1,098 40.93%
-
NP to SH 1,838 1,341 3,495 2,302 1,217 476 1,098 40.93%
-
Tax Rate 35.91% 23.20% 32.75% 17.84% 17.04% 9.51% 42.03% -
Total Cost 142,497 75,956 236,761 163,397 92,412 38,880 142,525 -0.01%
-
Net Worth 99,155 100,272 99,166 98,829 97,600 100,082 97,734 0.96%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 1,511 1,510 3,023 3,013 1,506 1,525 3,016 -36.89%
Div Payout % 82.24% 112.61% 86.51% 130.89% 123.76% 320.51% 274.73% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 99,155 100,272 99,166 98,829 97,600 100,082 97,734 0.96%
NOSH 120,921 120,810 120,934 120,523 120,495 122,051 120,659 0.14%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.27% 1.73% 1.45% 1.39% 1.30% 1.21% 0.76% -
ROE 1.85% 1.34% 3.52% 2.33% 1.25% 0.48% 1.12% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 119.36 63.98 198.67 137.48 77.70 32.25 119.03 0.18%
EPS 1.52 1.11 2.89 1.91 1.01 0.39 0.91 40.73%
DPS 1.25 1.25 2.50 2.50 1.25 1.25 2.50 -36.97%
NAPS 0.82 0.83 0.82 0.82 0.81 0.82 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 120,555
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 79.67 42.67 132.62 91.46 51.68 21.72 79.28 0.32%
EPS 1.01 0.74 1.93 1.27 0.67 0.26 0.61 39.91%
DPS 0.83 0.83 1.67 1.66 0.83 0.84 1.67 -37.22%
NAPS 0.5473 0.5535 0.5474 0.5455 0.5387 0.5524 0.5395 0.96%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.54 0.74 0.70 0.80 0.85 0.81 0.87 -
P/RPS 0.45 1.16 0.35 0.58 1.09 2.51 0.73 -27.54%
P/EPS 35.53 66.67 24.22 41.88 84.16 207.69 95.60 -48.27%
EY 2.81 1.50 4.13 2.39 1.19 0.48 1.05 92.64%
DY 2.31 1.69 3.57 3.13 1.47 1.54 2.87 -13.46%
P/NAPS 0.66 0.89 0.85 0.98 1.05 0.99 1.07 -27.51%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 27/10/11 29/07/11 27/04/11 25/01/11 28/10/10 29/07/10 -
Price 0.55 0.60 0.75 0.74 0.71 0.83 0.82 -
P/RPS 0.46 0.94 0.38 0.54 0.91 2.57 0.69 -23.66%
P/EPS 36.18 54.05 25.95 38.74 70.30 212.82 90.11 -45.54%
EY 2.76 1.85 3.85 2.58 1.42 0.47 1.11 83.43%
DY 2.27 2.08 3.33 3.38 1.76 1.51 3.05 -17.85%
P/NAPS 0.67 0.72 0.91 0.90 0.88 1.01 1.01 -23.91%

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