[PAOS] QoQ TTM Result on 31-Aug-2001 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-Aug-2001 [#1]
Profit Trend
QoQ- 1.03%
YoY- 360.69%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 279,887 293,212 263,096 275,039 250,312 179,083 126,090 70.24%
PBT 11,515 17,679 19,288 21,212 21,044 13,544 8,951 18.30%
Tax -2,907 -4,610 -4,660 -4,710 -4,710 -2,400 -1,700 43.04%
NP 8,608 13,069 14,628 16,502 16,334 11,144 7,251 12.12%
-
NP to SH 8,608 13,069 14,628 16,502 16,334 11,144 7,251 12.12%
-
Tax Rate 25.25% 26.08% 24.16% 22.20% 22.38% 17.72% 18.99% -
Total Cost 271,279 280,143 248,468 258,537 233,978 167,939 118,839 73.45%
-
Net Worth 59,922 107,279 105,058 104,400 101,400 98,374 94,722 -26.32%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 5,997 4,501 4,501 2,998 2,998 1,498 1,498 152.33%
Div Payout % 69.68% 34.45% 30.77% 18.17% 18.36% 13.45% 20.67% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 59,922 107,279 105,058 104,400 101,400 98,374 94,722 -26.32%
NOSH 59,922 59,999 60,033 60,000 60,000 59,984 59,950 -0.03%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 3.08% 4.46% 5.56% 6.00% 6.53% 6.22% 5.75% -
ROE 14.37% 12.18% 13.92% 15.81% 16.11% 11.33% 7.65% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 467.08 488.69 438.25 458.40 417.19 298.55 210.32 70.30%
EPS 14.37 21.78 24.37 27.50 27.22 18.58 12.09 12.21%
DPS 10.00 7.50 7.50 5.00 5.00 2.50 2.50 152.19%
NAPS 1.00 1.788 1.75 1.74 1.69 1.64 1.58 -26.30%
Adjusted Per Share Value based on latest NOSH - 60,000
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 154.49 161.85 145.23 151.82 138.17 98.85 69.60 70.24%
EPS 4.75 7.21 8.07 9.11 9.02 6.15 4.00 12.15%
DPS 3.31 2.48 2.48 1.66 1.66 0.83 0.83 151.69%
NAPS 0.3308 0.5922 0.5799 0.5763 0.5597 0.543 0.5229 -26.32%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 1.16 1.31 1.24 1.24 1.17 1.26 1.20 -
P/RPS 0.25 0.27 0.28 0.27 0.28 0.42 0.57 -42.30%
P/EPS 8.08 6.01 5.09 4.51 4.30 6.78 9.92 -12.79%
EY 12.38 16.63 19.65 22.18 23.27 14.74 10.08 14.69%
DY 8.62 5.73 6.05 4.03 4.27 1.98 2.08 158.22%
P/NAPS 1.16 0.73 0.71 0.71 0.69 0.77 0.76 32.59%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 29/04/02 29/01/02 30/10/01 27/07/01 27/04/01 - -
Price 1.14 1.21 1.29 1.20 1.23 1.23 0.00 -
P/RPS 0.24 0.25 0.29 0.26 0.29 0.41 0.00 -
P/EPS 7.94 5.56 5.29 4.36 4.52 6.62 0.00 -
EY 12.60 18.00 18.89 22.92 22.13 15.10 0.00 -
DY 8.77 6.20 5.81 4.17 4.07 2.03 0.00 -
P/NAPS 1.14 0.68 0.74 0.69 0.73 0.75 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