[PAOS] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 0.87%
YoY- 40.59%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 239,930 312,132 330,448 363,376 375,212 305,038 281,378 -10.05%
PBT 9,560 9,935 -2,299 -4,842 -5,033 -12,795 -8,512 -
Tax -182 -225 1,297 1,327 1,487 1,890 -251 -19.24%
NP 9,378 9,710 -1,002 -3,515 -3,546 -10,905 -8,763 -
-
NP to SH 9,378 9,710 -1,002 -3,515 -3,546 -10,905 -8,763 -
-
Tax Rate 1.90% 2.26% - - - - - -
Total Cost 230,552 302,422 331,450 366,891 378,758 315,943 290,141 -14.17%
-
Net Worth 100,255 100,272 92,881 97,533 94,919 94,056 95,458 3.31%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 3,017 3,028 3,028 1,521 1,521 - 1,428 64.42%
Div Payout % 32.18% 31.19% 0.00% 0.00% 0.00% - 0.00% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 100,255 100,272 92,881 97,533 94,919 94,056 95,458 3.31%
NOSH 120,789 120,810 120,625 126,666 121,692 120,584 120,833 -0.02%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 3.91% 3.11% -0.30% -0.97% -0.95% -3.57% -3.11% -
ROE 9.35% 9.68% -1.08% -3.60% -3.74% -11.59% -9.18% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 198.63 258.37 273.95 286.88 308.33 252.97 232.86 -10.03%
EPS 7.76 8.04 -0.83 -2.77 -2.91 -9.04 -7.25 -
DPS 2.50 2.51 2.51 1.20 1.25 0.00 1.18 64.73%
NAPS 0.83 0.83 0.77 0.77 0.78 0.78 0.79 3.33%
Adjusted Per Share Value based on latest NOSH - 126,666
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 132.44 172.29 182.40 200.58 207.11 168.38 155.32 -10.05%
EPS 5.18 5.36 -0.55 -1.94 -1.96 -6.02 -4.84 -
DPS 1.67 1.67 1.67 0.84 0.84 0.00 0.79 64.48%
NAPS 0.5534 0.5535 0.5127 0.5384 0.5239 0.5192 0.5269 3.31%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.90 1.04 0.89 0.88 0.95 0.90 0.86 -
P/RPS 0.45 0.40 0.32 0.31 0.31 0.36 0.37 13.89%
P/EPS 11.59 12.94 -107.14 -31.71 -32.60 -9.95 -11.86 -
EY 8.63 7.73 -0.93 -3.15 -3.07 -10.05 -8.43 -
DY 2.78 2.41 2.82 1.36 1.32 0.00 1.37 60.07%
P/NAPS 1.08 1.25 1.16 1.14 1.22 1.15 1.09 -0.61%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 30/07/09 29/04/09 22/01/09 29/10/08 29/07/08 29/04/08 -
Price 0.88 0.93 0.96 0.90 0.93 0.97 0.90 -
P/RPS 0.44 0.36 0.35 0.31 0.30 0.38 0.39 8.35%
P/EPS 11.33 11.57 -115.57 -32.43 -31.92 -10.73 -12.41 -
EY 8.82 8.64 -0.87 -3.08 -3.13 -9.32 -8.06 -
DY 2.84 2.70 2.62 1.33 1.34 0.00 1.31 67.27%
P/NAPS 1.06 1.12 1.25 1.17 1.19 1.24 1.14 -4.72%

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