[PAOS] QoQ TTM Result on 30-Nov-2010 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 31.75%
YoY- -84.84%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 278,620 240,679 183,822 137,990 125,350 143,623 196,382 26.18%
PBT 6,417 5,197 2,912 1,955 1,601 1,894 10,066 -25.86%
Tax -2,057 -1,702 -601 -486 -486 -796 -327 239.62%
NP 4,360 3,495 2,311 1,469 1,115 1,098 9,739 -41.39%
-
NP to SH 4,360 3,495 2,311 1,469 1,115 1,098 9,739 -41.39%
-
Tax Rate 32.06% 32.75% 20.64% 24.86% 30.36% 42.03% 3.25% -
Total Cost 274,260 237,184 181,511 136,521 124,235 142,525 186,643 29.16%
-
Net Worth 100,272 98,814 98,855 98,395 100,082 72,900 100,844 -0.37%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 3,017 3,032 3,032 3,044 3,044 3,028 3,028 -0.24%
Div Payout % 69.20% 86.77% 131.22% 207.24% 273.04% 275.83% 31.10% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 100,272 98,814 98,855 98,395 100,082 72,900 100,844 -0.37%
NOSH 120,810 120,505 120,555 121,475 122,051 90,000 121,499 -0.37%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 1.56% 1.45% 1.26% 1.06% 0.89% 0.76% 4.96% -
ROE 4.35% 3.54% 2.34% 1.49% 1.11% 1.51% 9.66% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 230.63 199.73 152.48 113.60 102.70 159.58 161.63 26.66%
EPS 3.61 2.90 1.92 1.21 0.91 1.22 8.02 -41.18%
DPS 2.50 2.50 2.52 2.51 2.49 3.37 2.50 0.00%
NAPS 0.83 0.82 0.82 0.81 0.82 0.81 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 121,475
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 153.79 132.85 101.47 76.17 69.19 79.28 108.40 26.17%
EPS 2.41 1.93 1.28 0.81 0.62 0.61 5.38 -41.36%
DPS 1.67 1.67 1.67 1.68 1.68 1.67 1.67 0.00%
NAPS 0.5535 0.5454 0.5457 0.5431 0.5524 0.4024 0.5567 -0.38%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.74 0.70 0.80 0.85 0.81 0.87 0.98 -
P/RPS 0.32 0.35 0.52 0.75 0.79 0.55 0.61 -34.87%
P/EPS 20.50 24.14 41.73 70.29 88.67 71.31 12.23 40.97%
EY 4.88 4.14 2.40 1.42 1.13 1.40 8.18 -29.06%
DY 3.38 3.57 3.14 2.95 3.08 3.87 2.55 20.60%
P/NAPS 0.89 0.85 0.98 1.05 0.99 1.07 1.18 -17.09%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 29/07/11 27/04/11 25/01/11 28/10/10 29/07/10 29/04/10 -
Price 0.60 0.75 0.74 0.71 0.83 0.82 0.95 -
P/RPS 0.26 0.38 0.49 0.63 0.81 0.51 0.59 -42.00%
P/EPS 16.63 25.86 38.60 58.71 90.85 67.21 11.85 25.27%
EY 6.01 3.87 2.59 1.70 1.10 1.49 8.44 -20.20%
DY 4.17 3.33 3.40 3.53 3.01 4.10 2.63 35.85%
P/NAPS 0.72 0.91 0.90 0.88 1.01 1.01 1.14 -26.32%

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