[PAOS] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 0.52%
YoY- 1071.96%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 137,990 125,350 143,623 196,382 215,237 239,930 312,132 -41.93%
PBT 1,955 1,601 1,894 10,066 9,911 9,560 9,935 -66.13%
Tax -486 -486 -796 -327 -222 -182 -225 67.01%
NP 1,469 1,115 1,098 9,739 9,689 9,378 9,710 -71.57%
-
NP to SH 1,469 1,115 1,098 9,739 9,689 9,378 9,710 -71.57%
-
Tax Rate 24.86% 30.36% 42.03% 3.25% 2.24% 1.90% 2.26% -
Total Cost 136,521 124,235 142,525 186,643 205,548 230,552 302,422 -41.12%
-
Net Worth 98,395 100,082 72,900 100,844 99,168 100,255 100,272 -1.25%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 3,044 3,044 3,028 3,028 3,017 3,017 3,028 0.35%
Div Payout % 207.24% 273.04% 275.83% 31.10% 31.15% 32.18% 31.19% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 98,395 100,082 72,900 100,844 99,168 100,255 100,272 -1.25%
NOSH 121,475 122,051 90,000 121,499 120,937 120,789 120,810 0.36%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.06% 0.89% 0.76% 4.96% 4.50% 3.91% 3.11% -
ROE 1.49% 1.11% 1.51% 9.66% 9.77% 9.35% 9.68% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 113.60 102.70 159.58 161.63 177.97 198.63 258.37 -42.14%
EPS 1.21 0.91 1.22 8.02 8.01 7.76 8.04 -71.67%
DPS 2.51 2.49 3.37 2.50 2.50 2.50 2.51 0.00%
NAPS 0.81 0.82 0.81 0.83 0.82 0.83 0.83 -1.61%
Adjusted Per Share Value based on latest NOSH - 121,499
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 76.17 69.19 79.28 108.40 118.81 132.44 172.29 -41.93%
EPS 0.81 0.62 0.61 5.38 5.35 5.18 5.36 -71.59%
DPS 1.68 1.68 1.67 1.67 1.67 1.67 1.67 0.39%
NAPS 0.5431 0.5524 0.4024 0.5567 0.5474 0.5534 0.5535 -1.25%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.85 0.81 0.87 0.98 0.88 0.90 1.04 -
P/RPS 0.75 0.79 0.55 0.61 0.49 0.45 0.40 51.99%
P/EPS 70.29 88.67 71.31 12.23 10.98 11.59 12.94 208.69%
EY 1.42 1.13 1.40 8.18 9.10 8.63 7.73 -67.65%
DY 2.95 3.08 3.87 2.55 2.84 2.78 2.41 14.41%
P/NAPS 1.05 0.99 1.07 1.18 1.07 1.08 1.25 -10.96%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 28/10/10 29/07/10 29/04/10 27/01/10 28/10/09 30/07/09 -
Price 0.71 0.83 0.82 0.95 0.89 0.88 0.93 -
P/RPS 0.63 0.81 0.51 0.59 0.50 0.44 0.36 45.17%
P/EPS 58.71 90.85 67.21 11.85 11.11 11.33 11.57 195.00%
EY 1.70 1.10 1.49 8.44 9.00 8.82 8.64 -66.13%
DY 3.53 3.01 4.10 2.63 2.81 2.84 2.70 19.54%
P/NAPS 0.88 1.01 1.01 1.14 1.09 1.06 1.12 -14.83%

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