[PAOS] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 11.17%
YoY- 124.59%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 149,854 103,543 56,465 276,415 219,191 153,804 78,312 54.31%
PBT 6,061 4,224 2,567 7,190 5,463 4,055 2,060 105.73%
Tax -1,987 -1,309 -730 -2,285 -1,051 -888 -443 172.72%
NP 4,074 2,915 1,837 4,905 4,412 3,167 1,617 85.47%
-
NP to SH 4,074 2,915 1,837 4,905 4,412 3,167 1,617 85.47%
-
Tax Rate 32.78% 30.99% 28.44% 31.78% 19.24% 21.90% 21.50% -
Total Cost 145,780 100,628 54,628 271,510 214,779 150,637 76,695 53.62%
-
Net Worth 102,756 101,601 101,518 100,274 101,536 100,328 98,950 2.55%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 3,022 1,511 1,510 3,020 3,021 1,510 1,508 59.15%
Div Payout % 74.18% 51.87% 82.24% 61.58% 68.49% 47.71% 93.28% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 102,756 101,601 101,518 100,274 101,536 100,328 98,950 2.55%
NOSH 120,890 120,954 120,855 120,812 120,876 120,877 120,671 0.12%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 2.72% 2.82% 3.25% 1.77% 2.01% 2.06% 2.06% -
ROE 3.96% 2.87% 1.81% 4.89% 4.35% 3.16% 1.63% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 123.96 85.61 46.72 228.80 181.33 127.24 64.90 54.12%
EPS 3.37 2.41 1.52 4.06 3.65 2.62 1.34 85.24%
DPS 2.50 1.25 1.25 2.50 2.50 1.25 1.25 58.94%
NAPS 0.85 0.84 0.84 0.83 0.84 0.83 0.82 2.43%
Adjusted Per Share Value based on latest NOSH - 120,243
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 82.72 57.15 31.17 152.58 120.99 84.90 43.23 54.31%
EPS 2.25 1.61 1.01 2.71 2.44 1.75 0.89 85.89%
DPS 1.67 0.83 0.83 1.67 1.67 0.83 0.83 59.58%
NAPS 0.5672 0.5608 0.5604 0.5535 0.5605 0.5538 0.5462 2.55%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.80 0.71 0.72 0.605 0.57 0.55 0.55 -
P/RPS 0.65 0.83 1.54 0.26 0.31 0.43 0.85 -16.41%
P/EPS 23.74 29.46 47.37 14.90 15.62 20.99 41.04 -30.64%
EY 4.21 3.39 2.11 6.71 6.40 4.76 2.44 43.99%
DY 3.13 1.76 1.74 4.13 4.39 2.27 2.27 23.95%
P/NAPS 0.94 0.85 0.86 0.73 0.68 0.66 0.67 25.40%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 -
Price 0.685 0.80 0.83 0.60 0.65 0.60 0.55 -
P/RPS 0.55 0.93 1.78 0.26 0.36 0.47 0.85 -25.24%
P/EPS 20.33 33.20 54.61 14.78 17.81 22.90 41.04 -37.47%
EY 4.92 3.01 1.83 6.77 5.62 4.37 2.44 59.81%
DY 3.65 1.56 1.51 4.17 3.85 2.08 2.27 37.36%
P/NAPS 0.81 0.95 0.99 0.72 0.77 0.72 0.67 13.52%

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