[PAOS] QoQ TTM Result on 30-Nov-2000 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
18-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- 102.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 275,039 250,312 179,083 126,090 61,419 0 -
PBT 21,212 21,044 13,544 8,951 4,582 0 -
Tax -4,710 -4,710 -2,400 -1,700 -1,000 0 -
NP 16,502 16,334 11,144 7,251 3,582 0 -
-
NP to SH 16,502 16,334 11,144 7,251 3,582 0 -
-
Tax Rate 22.20% 22.38% 17.72% 18.99% 21.82% - -
Total Cost 258,537 233,978 167,939 118,839 57,837 0 -
-
Net Worth 104,400 101,400 98,374 94,722 91,200 0 -
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div 2,998 2,998 1,498 1,498 - - -
Div Payout % 18.17% 18.36% 13.45% 20.67% - - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 104,400 101,400 98,374 94,722 91,200 0 -
NOSH 60,000 60,000 59,984 59,950 60,000 0 -
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 6.00% 6.53% 6.22% 5.75% 5.83% 0.00% -
ROE 15.81% 16.11% 11.33% 7.65% 3.93% 0.00% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 458.40 417.19 298.55 210.32 102.37 0.00 -
EPS 27.50 27.22 18.58 12.09 5.97 0.00 -
DPS 5.00 5.00 2.50 2.50 0.00 0.00 -
NAPS 1.74 1.69 1.64 1.58 1.52 1.58 8.00%
Adjusted Per Share Value based on latest NOSH - 59,950
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 151.82 138.17 98.85 69.60 33.90 0.00 -
EPS 9.11 9.02 6.15 4.00 1.98 0.00 -
DPS 1.66 1.66 0.83 0.83 0.00 0.00 -
NAPS 0.5763 0.5597 0.543 0.5229 0.5034 1.58 -55.31%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 - -
Price 1.24 1.17 1.26 1.20 1.28 0.00 -
P/RPS 0.27 0.28 0.42 0.57 1.25 0.00 -
P/EPS 4.51 4.30 6.78 9.92 21.44 0.00 -
EY 22.18 23.27 14.74 10.08 4.66 0.00 -
DY 4.03 4.27 1.98 2.08 0.00 0.00 -
P/NAPS 0.71 0.69 0.77 0.76 0.84 0.00 -
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/10/01 27/07/01 27/04/01 - - - -
Price 1.20 1.23 1.23 0.00 0.00 0.00 -
P/RPS 0.26 0.29 0.41 0.00 0.00 0.00 -
P/EPS 4.36 4.52 6.62 0.00 0.00 0.00 -
EY 22.92 22.13 15.10 0.00 0.00 0.00 -
DY 4.17 4.07 2.03 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.75 0.00 0.00 0.00 -

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