[PAOS] QoQ TTM Result on 31-Aug-2011 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 24.75%
YoY- 291.03%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 261,214 269,711 291,385 278,620 240,679 183,822 137,990 52.96%
PBT 3,533 6,285 6,598 6,417 5,197 2,912 1,955 48.31%
Tax -1,349 -2,630 -2,482 -2,057 -1,702 -601 -486 97.38%
NP 2,184 3,655 4,116 4,360 3,495 2,311 1,469 30.23%
-
NP to SH 2,184 3,655 4,116 4,360 3,495 2,311 1,469 30.23%
-
Tax Rate 38.18% 41.85% 37.62% 32.06% 32.75% 20.64% 24.86% -
Total Cost 259,030 266,056 287,269 274,260 237,184 181,511 136,521 53.20%
-
Net Worth 97,904 99,600 99,399 100,272 98,814 98,855 98,395 -0.33%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,010 3,010 3,017 3,017 3,032 3,032 3,044 -0.74%
Div Payout % 137.83% 82.36% 73.30% 69.20% 86.77% 131.22% 207.24% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 97,904 99,600 99,399 100,272 98,814 98,855 98,395 -0.33%
NOSH 120,869 120,000 121,219 120,810 120,505 120,555 121,475 -0.33%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.84% 1.36% 1.41% 1.56% 1.45% 1.26% 1.06% -
ROE 2.23% 3.67% 4.14% 4.35% 3.54% 2.34% 1.49% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 216.11 224.76 240.38 230.63 199.73 152.48 113.60 53.47%
EPS 1.81 3.05 3.40 3.61 2.90 1.92 1.21 30.76%
DPS 2.50 2.50 2.50 2.50 2.50 2.52 2.51 -0.26%
NAPS 0.81 0.83 0.82 0.83 0.82 0.82 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 120,810
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 144.19 148.88 160.84 153.79 132.85 101.47 76.17 52.96%
EPS 1.21 2.02 2.27 2.41 1.93 1.28 0.81 30.64%
DPS 1.66 1.66 1.67 1.67 1.67 1.67 1.68 -0.79%
NAPS 0.5404 0.5498 0.5487 0.5535 0.5454 0.5457 0.5431 -0.33%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.60 0.60 0.54 0.74 0.70 0.80 0.85 -
P/RPS 0.28 0.27 0.22 0.32 0.35 0.52 0.75 -48.12%
P/EPS 33.21 19.70 15.90 20.50 24.14 41.73 70.29 -39.31%
EY 3.01 5.08 6.29 4.88 4.14 2.40 1.42 64.93%
DY 4.17 4.17 4.63 3.38 3.57 3.14 2.95 25.92%
P/NAPS 0.74 0.72 0.66 0.89 0.85 0.98 1.05 -20.78%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 26/04/12 20/01/12 27/10/11 29/07/11 27/04/11 25/01/11 -
Price 0.53 0.58 0.55 0.60 0.75 0.74 0.71 -
P/RPS 0.25 0.26 0.23 0.26 0.38 0.49 0.63 -45.96%
P/EPS 29.33 19.04 16.20 16.63 25.86 38.60 58.71 -37.01%
EY 3.41 5.25 6.17 6.01 3.87 2.59 1.70 58.98%
DY 4.72 4.31 4.55 4.17 3.33 3.40 3.53 21.34%
P/NAPS 0.65 0.70 0.67 0.72 0.91 0.90 0.88 -18.27%

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