[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -25.96%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 276,415 219,191 153,804 78,312 261,214 194,731 144,335 54.15%
PBT 7,190 5,463 4,055 2,060 3,533 3,890 2,868 84.44%
Tax -2,285 -1,051 -888 -443 -1,349 -1,428 -1,030 70.01%
NP 4,905 4,412 3,167 1,617 2,184 2,462 1,838 92.28%
-
NP to SH 4,905 4,412 3,167 1,617 2,184 2,462 1,838 92.28%
-
Tax Rate 31.78% 19.24% 21.90% 21.50% 38.18% 36.71% 35.91% -
Total Cost 271,510 214,779 150,637 76,695 259,030 192,269 142,497 53.63%
-
Net Worth 100,274 101,536 100,328 98,950 97,737 100,169 99,155 0.75%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,020 3,021 1,510 1,508 3,016 3,017 1,511 58.60%
Div Payout % 61.58% 68.49% 47.71% 93.28% 138.12% 122.55% 82.24% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 100,274 101,536 100,328 98,950 97,737 100,169 99,155 0.75%
NOSH 120,812 120,876 120,877 120,671 120,662 120,686 120,921 -0.06%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 1.77% 2.01% 2.06% 2.06% 0.84% 1.26% 1.27% -
ROE 4.89% 4.35% 3.16% 1.63% 2.23% 2.46% 1.85% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 228.80 181.33 127.24 64.90 216.48 161.35 119.36 54.25%
EPS 4.06 3.65 2.62 1.34 1.81 2.04 1.52 92.39%
DPS 2.50 2.50 1.25 1.25 2.50 2.50 1.25 58.67%
NAPS 0.83 0.84 0.83 0.82 0.81 0.83 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 120,671
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 152.58 120.99 84.90 43.23 144.19 107.49 79.67 54.15%
EPS 2.71 2.44 1.75 0.89 1.21 1.36 1.01 92.97%
DPS 1.67 1.67 0.83 0.83 1.67 1.67 0.83 59.30%
NAPS 0.5535 0.5605 0.5538 0.5462 0.5395 0.5529 0.5473 0.75%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.605 0.57 0.55 0.55 0.60 0.60 0.54 -
P/RPS 0.26 0.31 0.43 0.85 0.28 0.37 0.45 -30.60%
P/EPS 14.90 15.62 20.99 41.04 33.15 29.41 35.53 -43.94%
EY 6.71 6.40 4.76 2.44 3.02 3.40 2.81 78.55%
DY 4.13 4.39 2.27 2.27 4.17 4.17 2.31 47.25%
P/NAPS 0.73 0.68 0.66 0.67 0.74 0.72 0.66 6.94%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 24/04/13 29/01/13 25/10/12 31/07/12 26/04/12 20/01/12 -
Price 0.60 0.65 0.60 0.55 0.53 0.58 0.55 -
P/RPS 0.26 0.36 0.47 0.85 0.24 0.36 0.46 -31.61%
P/EPS 14.78 17.81 22.90 41.04 29.28 28.43 36.18 -44.91%
EY 6.77 5.62 4.37 2.44 3.42 3.52 2.76 81.78%
DY 4.17 3.85 2.08 2.27 4.72 4.31 2.27 49.93%
P/NAPS 0.72 0.77 0.72 0.67 0.65 0.70 0.67 4.91%

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