[PAOS] QoQ Quarter Result on 31-May-2003 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -4.55%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 85,938 92,126 125,404 151,221 76,697 79,724 66,551 18.60%
PBT 2,164 2,931 2,840 2,268 2,063 1,892 1,558 24.51%
Tax -480 -600 -580 -633 -350 -250 -170 99.89%
NP 1,684 2,331 2,260 1,635 1,713 1,642 1,388 13.76%
-
NP to SH 1,684 2,331 2,260 1,635 1,713 1,642 1,388 13.76%
-
Tax Rate 22.18% 20.47% 20.42% 27.91% 16.97% 13.21% 10.91% -
Total Cost 84,254 89,795 123,144 149,586 74,984 78,082 65,163 18.70%
-
Net Worth 112,870 111,115 108,770 110,001 108,570 107,269 107,554 3.27%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - 1,509 - 3,005 - 1,498 - -
Div Payout % - 64.77% - 183.82% - 91.24% - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 112,870 111,115 108,770 110,001 108,570 107,269 107,554 3.27%
NOSH 60,358 60,388 60,427 60,110 60,316 59,927 60,086 0.30%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 1.96% 2.53% 1.80% 1.08% 2.23% 2.06% 2.09% -
ROE 1.49% 2.10% 2.08% 1.49% 1.58% 1.53% 1.29% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 142.38 152.56 207.53 251.57 127.16 133.04 110.76 18.24%
EPS 2.79 3.86 3.74 2.72 2.84 2.74 2.31 13.42%
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.87 1.84 1.80 1.83 1.80 1.79 1.79 2.96%
Adjusted Per Share Value based on latest NOSH - 60,110
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 47.44 50.85 69.22 83.47 42.34 44.01 36.74 18.59%
EPS 0.93 1.29 1.25 0.90 0.95 0.91 0.77 13.42%
DPS 0.00 0.83 0.00 1.66 0.00 0.83 0.00 -
NAPS 0.623 0.6133 0.6004 0.6072 0.5993 0.5921 0.5937 3.26%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.04 1.04 1.03 1.04 1.09 1.07 1.13 -
P/RPS 0.73 0.68 0.50 0.41 0.86 0.80 1.02 -20.00%
P/EPS 37.28 26.94 27.54 38.24 38.38 39.05 48.92 -16.58%
EY 2.68 3.71 3.63 2.62 2.61 2.56 2.04 19.97%
DY 0.00 2.40 0.00 4.81 0.00 2.34 0.00 -
P/NAPS 0.56 0.57 0.57 0.57 0.61 0.60 0.63 -7.55%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 -
Price 1.12 1.04 1.03 1.07 1.03 1.09 1.10 -
P/RPS 0.79 0.68 0.50 0.43 0.81 0.82 0.99 -13.97%
P/EPS 40.14 26.94 27.54 39.34 36.27 39.78 47.62 -10.77%
EY 2.49 3.71 3.63 2.54 2.76 2.51 2.10 12.03%
DY 0.00 2.40 0.00 4.67 0.00 2.29 0.00 -
P/NAPS 0.60 0.57 0.57 0.58 0.57 0.61 0.61 -1.09%

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