[PAOS] QoQ TTM Result on 28-Feb-2005 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -19.55%
YoY- -48.95%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 261,846 273,355 292,849 294,862 324,932 355,247 402,565 -24.90%
PBT 3,709 4,439 5,063 4,534 5,810 7,653 9,261 -45.63%
Tax -2,817 -3,002 -3,089 -496 -791 -1,206 -1,614 44.91%
NP 892 1,437 1,974 4,038 5,019 6,447 7,647 -76.09%
-
NP to SH 862 1,437 1,974 4,038 5,019 6,447 7,647 -76.63%
-
Tax Rate 75.95% 67.63% 61.01% 10.94% 13.61% 15.76% 17.43% -
Total Cost 260,954 271,918 290,875 290,824 319,913 348,800 394,918 -24.11%
-
Net Worth 106,903 107,032 106,835 109,086 110,166 109,613 109,397 -1.52%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 607 2,112 2,112 4,527 4,527 4,531 4,531 -73.78%
Div Payout % 70.42% 146.97% 106.99% 112.11% 90.20% 70.29% 59.26% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 106,903 107,032 106,835 109,086 110,166 109,613 109,397 -1.52%
NOSH 121,481 121,627 121,403 121,206 60,200 60,227 60,440 59.19%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 0.34% 0.53% 0.67% 1.37% 1.54% 1.81% 1.90% -
ROE 0.81% 1.34% 1.85% 3.70% 4.56% 5.88% 6.99% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 215.54 224.75 241.22 243.27 539.75 589.84 666.05 -52.83%
EPS 0.71 1.18 1.63 3.33 8.34 10.70 12.65 -85.31%
DPS 0.50 1.74 1.74 3.73 7.50 7.50 7.50 -83.53%
NAPS 0.88 0.88 0.88 0.90 1.83 1.82 1.81 -38.14%
Adjusted Per Share Value based on latest NOSH - 121,206
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 144.54 150.89 161.65 162.76 179.36 196.09 222.21 -24.90%
EPS 0.48 0.79 1.09 2.23 2.77 3.56 4.22 -76.49%
DPS 0.34 1.17 1.17 2.50 2.50 2.50 2.50 -73.52%
NAPS 0.5901 0.5908 0.5897 0.6021 0.6081 0.6051 0.6039 -1.52%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 1.00 1.04 1.06 1.07 1.11 1.05 1.05 -
P/RPS 0.46 0.46 0.44 0.44 0.21 0.18 0.16 102.05%
P/EPS 140.93 88.03 65.19 32.12 13.31 9.81 8.30 559.48%
EY 0.71 1.14 1.53 3.11 7.51 10.19 12.05 -84.83%
DY 0.50 1.67 1.64 3.49 6.76 7.14 7.14 -82.98%
P/NAPS 1.14 1.18 1.20 1.19 0.61 0.58 0.58 56.84%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 29/10/04 30/07/04 -
Price 1.00 1.00 1.03 1.05 1.18 1.05 1.10 -
P/RPS 0.46 0.44 0.43 0.43 0.22 0.18 0.17 94.06%
P/EPS 140.93 84.64 63.35 31.52 14.15 9.81 8.69 539.61%
EY 0.71 1.18 1.58 3.17 7.07 10.19 11.50 -84.35%
DY 0.50 1.74 1.69 3.56 6.36 7.14 6.82 -82.45%
P/NAPS 1.14 1.14 1.17 1.17 0.64 0.58 0.61 51.66%

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