[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -62.55%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 169,306 149,854 103,543 56,465 276,415 219,191 153,804 6.61%
PBT 7,090 6,061 4,224 2,567 7,190 5,463 4,055 45.18%
Tax -2,494 -1,987 -1,309 -730 -2,285 -1,051 -888 99.18%
NP 4,596 4,074 2,915 1,837 4,905 4,412 3,167 28.20%
-
NP to SH 4,596 4,074 2,915 1,837 4,905 4,412 3,167 28.20%
-
Tax Rate 35.18% 32.78% 30.99% 28.44% 31.78% 19.24% 21.90% -
Total Cost 164,710 145,780 100,628 54,628 271,510 214,779 150,637 6.14%
-
Net Worth 101,329 102,756 101,601 101,518 100,274 101,536 100,328 0.66%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 3,015 3,022 1,511 1,510 3,020 3,021 1,510 58.63%
Div Payout % 65.62% 74.18% 51.87% 82.24% 61.58% 68.49% 47.71% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 101,329 102,756 101,601 101,518 100,274 101,536 100,328 0.66%
NOSH 120,629 120,890 120,954 120,855 120,812 120,876 120,877 -0.13%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 2.71% 2.72% 2.82% 3.25% 1.77% 2.01% 2.06% -
ROE 4.54% 3.96% 2.87% 1.81% 4.89% 4.35% 3.16% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 140.35 123.96 85.61 46.72 228.80 181.33 127.24 6.76%
EPS 3.81 3.37 2.41 1.52 4.06 3.65 2.62 28.38%
DPS 2.50 2.50 1.25 1.25 2.50 2.50 1.25 58.80%
NAPS 0.84 0.85 0.84 0.84 0.83 0.84 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 120,855
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 93.45 82.72 57.15 31.17 152.58 120.99 84.90 6.61%
EPS 2.54 2.25 1.61 1.01 2.71 2.44 1.75 28.22%
DPS 1.66 1.67 0.83 0.83 1.67 1.67 0.83 58.80%
NAPS 0.5593 0.5672 0.5608 0.5604 0.5535 0.5605 0.5538 0.66%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.67 0.80 0.71 0.72 0.605 0.57 0.55 -
P/RPS 0.48 0.65 0.83 1.54 0.26 0.31 0.43 7.61%
P/EPS 17.59 23.74 29.46 47.37 14.90 15.62 20.99 -11.12%
EY 5.69 4.21 3.39 2.11 6.71 6.40 4.76 12.64%
DY 3.73 3.13 1.76 1.74 4.13 4.39 2.27 39.29%
P/NAPS 0.80 0.94 0.85 0.86 0.73 0.68 0.66 13.69%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 -
Price 0.70 0.685 0.80 0.83 0.60 0.65 0.60 -
P/RPS 0.50 0.55 0.93 1.78 0.26 0.36 0.47 4.21%
P/EPS 18.37 20.33 33.20 54.61 14.78 17.81 22.90 -13.67%
EY 5.44 4.92 3.01 1.83 6.77 5.62 4.37 15.73%
DY 3.57 3.65 1.56 1.51 4.17 3.85 2.08 43.39%
P/NAPS 0.83 0.81 0.95 0.99 0.72 0.77 0.72 9.95%

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