[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -95.27%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 143,623 125,500 99,262 57,629 312,132 241,250 196,157 -18.77%
PBT 1,894 1,784 1,406 819 9,935 1,653 1,430 20.62%
Tax -796 -695 -560 -360 -225 -593 -563 25.99%
NP 1,098 1,089 846 459 9,710 1,060 867 17.07%
-
NP to SH 1,098 1,089 846 459 9,710 1,060 867 17.07%
-
Tax Rate 42.03% 38.96% 39.83% 43.96% 2.26% 35.87% 39.37% -
Total Cost 142,525 124,411 98,416 57,170 302,422 240,190 195,290 -18.95%
-
Net Worth 97,734 100,430 99,102 100,255 100,240 92,749 92,720 3.57%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 3,016 3,025 1,510 1,509 3,019 3,011 1,505 59.01%
Div Payout % 274.73% 277.78% 178.57% 328.95% 31.09% 284.09% 173.61% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 97,734 100,430 99,102 100,255 100,240 92,749 92,720 3.57%
NOSH 120,659 121,000 120,857 120,789 120,771 120,454 120,416 0.13%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 0.76% 0.87% 0.85% 0.80% 3.11% 0.44% 0.44% -
ROE 1.12% 1.08% 0.85% 0.46% 9.69% 1.14% 0.94% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 119.03 103.72 82.13 47.71 258.45 200.28 162.90 -18.89%
EPS 0.91 0.90 0.70 0.38 8.04 0.88 0.72 16.91%
DPS 2.50 2.50 1.25 1.25 2.50 2.50 1.25 58.80%
NAPS 0.81 0.83 0.82 0.83 0.83 0.77 0.77 3.43%
Adjusted Per Share Value based on latest NOSH - 120,789
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 79.28 69.27 54.79 31.81 172.29 133.17 108.28 -18.78%
EPS 0.61 0.60 0.47 0.25 5.36 0.59 0.48 17.34%
DPS 1.67 1.67 0.83 0.83 1.67 1.66 0.83 59.44%
NAPS 0.5395 0.5544 0.547 0.5534 0.5533 0.512 0.5118 3.57%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.87 0.98 0.88 0.90 1.04 0.89 0.88 -
P/RPS 0.73 0.94 1.07 1.89 0.40 0.44 0.54 22.28%
P/EPS 95.60 108.89 125.71 236.84 12.94 101.14 122.22 -15.11%
EY 1.05 0.92 0.80 0.42 7.73 0.99 0.82 17.93%
DY 2.87 2.55 1.42 1.39 2.40 2.81 1.42 59.92%
P/NAPS 1.07 1.18 1.07 1.08 1.25 1.16 1.14 -4.14%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 29/04/10 27/01/10 28/10/09 30/07/09 29/04/09 22/01/09 -
Price 0.82 0.95 0.89 0.88 0.93 0.96 0.90 -
P/RPS 0.69 0.92 1.08 1.84 0.36 0.48 0.55 16.33%
P/EPS 90.11 105.56 127.14 231.58 11.57 109.09 125.00 -19.61%
EY 1.11 0.95 0.79 0.43 8.65 0.92 0.80 24.42%
DY 3.05 2.63 1.40 1.42 2.69 2.60 1.39 68.93%
P/NAPS 1.01 1.14 1.09 1.06 1.12 1.25 1.17 -9.34%

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