[PAOS] QoQ TTM Result on 31-May-2003 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 16.56%
YoY- -25.91%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 454,689 445,448 433,046 374,193 280,876 287,288 260,292 45.09%
PBT 10,203 10,102 9,063 7,781 6,849 7,770 8,323 14.55%
Tax -2,293 -2,163 -1,813 -1,403 -1,377 -1,677 -2,077 6.82%
NP 7,910 7,939 7,250 6,378 5,472 6,093 6,246 17.06%
-
NP to SH 7,910 7,939 7,250 6,378 5,472 6,093 6,246 17.06%
-
Tax Rate 22.47% 21.41% 20.00% 18.03% 20.11% 21.58% 24.95% -
Total Cost 446,779 437,509 425,796 367,815 275,404 281,195 254,046 45.74%
-
Net Worth 112,870 111,115 108,770 110,001 108,570 107,269 107,554 3.27%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 4,515 4,515 4,503 4,503 4,494 4,494 5,997 -17.25%
Div Payout % 57.08% 56.87% 62.12% 70.61% 82.13% 73.76% 96.03% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 112,870 111,115 108,770 110,001 108,570 107,269 107,554 3.27%
NOSH 60,358 60,388 60,427 60,110 60,316 59,927 60,086 0.30%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 1.74% 1.78% 1.67% 1.70% 1.95% 2.12% 2.40% -
ROE 7.01% 7.14% 6.67% 5.80% 5.04% 5.68% 5.81% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 753.31 737.64 716.63 622.51 465.67 479.40 433.19 44.65%
EPS 13.11 13.15 12.00 10.61 9.07 10.17 10.39 16.78%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 10.00 -17.46%
NAPS 1.87 1.84 1.80 1.83 1.80 1.79 1.79 2.96%
Adjusted Per Share Value based on latest NOSH - 60,110
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 250.98 245.88 239.04 206.55 155.04 158.58 143.68 45.09%
EPS 4.37 4.38 4.00 3.52 3.02 3.36 3.45 17.08%
DPS 2.49 2.49 2.49 2.49 2.48 2.48 3.31 -17.29%
NAPS 0.623 0.6133 0.6004 0.6072 0.5993 0.5921 0.5937 3.26%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.04 1.04 1.03 1.04 1.09 1.07 1.13 -
P/RPS 0.14 0.14 0.14 0.17 0.23 0.22 0.26 -33.83%
P/EPS 7.94 7.91 8.58 9.80 12.01 10.52 10.87 -18.90%
EY 12.60 12.64 11.65 10.20 8.32 9.50 9.20 23.34%
DY 7.21 7.21 7.28 7.21 6.88 7.01 8.85 -12.78%
P/NAPS 0.56 0.57 0.57 0.57 0.61 0.60 0.63 -7.55%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 -
Price 1.12 1.04 1.03 1.07 1.03 1.09 1.10 -
P/RPS 0.15 0.14 0.14 0.17 0.22 0.23 0.25 -28.88%
P/EPS 8.55 7.91 8.58 10.08 11.35 10.72 10.58 -13.25%
EY 11.70 12.64 11.65 9.92 8.81 9.33 9.45 15.31%
DY 6.70 7.21 7.28 7.01 7.28 6.88 9.09 -18.41%
P/NAPS 0.60 0.57 0.57 0.58 0.57 0.61 0.61 -1.09%

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