[PAOS] QoQ Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 95.86%
YoY- 72.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 56,465 276,415 219,191 153,804 78,312 261,214 194,731 -56.09%
PBT 2,567 7,190 5,463 4,055 2,060 3,533 3,890 -24.14%
Tax -730 -2,285 -1,051 -888 -443 -1,349 -1,428 -35.98%
NP 1,837 4,905 4,412 3,167 1,617 2,184 2,462 -17.69%
-
NP to SH 1,837 4,905 4,412 3,167 1,617 2,184 2,462 -17.69%
-
Tax Rate 28.44% 31.78% 19.24% 21.90% 21.50% 38.18% 36.71% -
Total Cost 54,628 271,510 214,779 150,637 76,695 259,030 192,269 -56.68%
-
Net Worth 101,518 100,274 101,536 100,328 98,950 97,737 100,169 0.89%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 1,510 3,020 3,021 1,510 1,508 3,016 3,017 -36.88%
Div Payout % 82.24% 61.58% 68.49% 47.71% 93.28% 138.12% 122.55% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 101,518 100,274 101,536 100,328 98,950 97,737 100,169 0.89%
NOSH 120,855 120,812 120,876 120,877 120,671 120,662 120,686 0.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 3.25% 1.77% 2.01% 2.06% 2.06% 0.84% 1.26% -
ROE 1.81% 4.89% 4.35% 3.16% 1.63% 2.23% 2.46% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 46.72 228.80 181.33 127.24 64.90 216.48 161.35 -56.13%
EPS 1.52 4.06 3.65 2.62 1.34 1.81 2.04 -17.76%
DPS 1.25 2.50 2.50 1.25 1.25 2.50 2.50 -36.92%
NAPS 0.84 0.83 0.84 0.83 0.82 0.81 0.83 0.79%
Adjusted Per Share Value based on latest NOSH - 121,093
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 31.17 152.58 120.99 84.90 43.23 144.19 107.49 -56.09%
EPS 1.01 2.71 2.44 1.75 0.89 1.21 1.36 -17.94%
DPS 0.83 1.67 1.67 0.83 0.83 1.67 1.67 -37.17%
NAPS 0.5604 0.5535 0.5605 0.5538 0.5462 0.5395 0.5529 0.89%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.72 0.605 0.57 0.55 0.55 0.60 0.60 -
P/RPS 1.54 0.26 0.31 0.43 0.85 0.28 0.37 158.07%
P/EPS 47.37 14.90 15.62 20.99 41.04 33.15 29.41 37.28%
EY 2.11 6.71 6.40 4.76 2.44 3.02 3.40 -27.18%
DY 1.74 4.13 4.39 2.27 2.27 4.17 4.17 -44.07%
P/NAPS 0.86 0.73 0.68 0.66 0.67 0.74 0.72 12.53%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 31/07/12 26/04/12 -
Price 0.83 0.60 0.65 0.60 0.55 0.53 0.58 -
P/RPS 1.78 0.26 0.36 0.47 0.85 0.24 0.36 189.38%
P/EPS 54.61 14.78 17.81 22.90 41.04 29.28 28.43 54.34%
EY 1.83 6.77 5.62 4.37 2.44 3.42 3.52 -35.26%
DY 1.51 4.17 3.85 2.08 2.27 4.72 4.31 -50.20%
P/NAPS 0.99 0.72 0.77 0.72 0.67 0.65 0.70 25.91%

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