[PAOS] QoQ Quarter Result on 28-Feb-2003 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 4.32%
YoY- -26.61%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 92,126 125,404 151,221 76,697 79,724 66,551 57,904 36.24%
PBT 2,931 2,840 2,268 2,063 1,892 1,558 1,336 68.75%
Tax -600 -580 -633 -350 -250 -170 210 -
NP 2,331 2,260 1,635 1,713 1,642 1,388 1,546 31.45%
-
NP to SH 2,331 2,260 1,635 1,713 1,642 1,388 1,546 31.45%
-
Tax Rate 20.47% 20.42% 27.91% 16.97% 13.21% 10.91% -15.72% -
Total Cost 89,795 123,144 149,586 74,984 78,082 65,163 56,358 36.37%
-
Net Worth 111,115 108,770 110,001 108,570 107,269 107,554 106,182 3.07%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 1,509 - 3,005 - 1,498 - - -
Div Payout % 64.77% - 183.82% - 91.24% - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 111,115 108,770 110,001 108,570 107,269 107,554 106,182 3.07%
NOSH 60,388 60,427 60,110 60,316 59,927 60,086 59,922 0.51%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 2.53% 1.80% 1.08% 2.23% 2.06% 2.09% 2.67% -
ROE 2.10% 2.08% 1.49% 1.58% 1.53% 1.29% 1.46% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 152.56 207.53 251.57 127.16 133.04 110.76 96.63 35.54%
EPS 3.86 3.74 2.72 2.84 2.74 2.31 2.58 30.77%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 1.84 1.80 1.83 1.80 1.79 1.79 1.772 2.53%
Adjusted Per Share Value based on latest NOSH - 60,316
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 50.85 69.22 83.47 42.34 44.01 36.74 31.96 36.24%
EPS 1.29 1.25 0.90 0.95 0.91 0.77 0.85 32.02%
DPS 0.83 0.00 1.66 0.00 0.83 0.00 0.00 -
NAPS 0.6133 0.6004 0.6072 0.5993 0.5921 0.5937 0.5861 3.06%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.04 1.03 1.04 1.09 1.07 1.13 1.16 -
P/RPS 0.68 0.50 0.41 0.86 0.80 1.02 1.20 -31.49%
P/EPS 26.94 27.54 38.24 38.38 39.05 48.92 44.96 -28.90%
EY 3.71 3.63 2.62 2.61 2.56 2.04 2.22 40.78%
DY 2.40 0.00 4.81 0.00 2.34 0.00 0.00 -
P/NAPS 0.57 0.57 0.57 0.61 0.60 0.63 0.65 -8.37%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 30/07/02 -
Price 1.04 1.03 1.07 1.03 1.09 1.10 1.14 -
P/RPS 0.68 0.50 0.43 0.81 0.82 0.99 1.18 -30.72%
P/EPS 26.94 27.54 39.34 36.27 39.78 47.62 44.19 -28.08%
EY 3.71 3.63 2.54 2.76 2.51 2.10 2.26 39.11%
DY 2.40 0.00 4.67 0.00 2.29 0.00 0.00 -
P/NAPS 0.57 0.57 0.58 0.57 0.61 0.61 0.64 -7.42%

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