[PAOS] QoQ TTM Result on 31-May-2006 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 146.36%
YoY- 30.29%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 267,834 247,279 229,796 223,503 257,537 261,846 273,355 -1.35%
PBT 1,906 2,594 1,940 1,807 3,936 3,709 4,439 -43.17%
Tax 540 211 652 795 -2,862 -2,817 -3,002 -
NP 2,446 2,805 2,592 2,602 1,074 892 1,437 42.69%
-
NP to SH 2,446 2,805 2,562 2,572 1,044 862 1,437 42.69%
-
Tax Rate -28.33% -8.13% -33.61% -44.00% 72.71% 75.95% 67.63% -
Total Cost 265,388 244,474 227,204 220,901 256,463 260,954 271,918 -1.61%
-
Net Worth 106,395 108,854 10,907,357 102,985 101,835 106,903 107,032 -0.39%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 3,008 1,514 1,514 1,514 607 607 2,112 26.66%
Div Payout % 123.01% 53.99% 59.11% 58.88% 58.14% 70.42% 146.97% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 106,395 108,854 10,907,357 102,985 101,835 106,903 107,032 -0.39%
NOSH 119,545 121,489 122,142 121,159 121,232 121,481 121,627 -1.14%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 0.91% 1.13% 1.13% 1.16% 0.42% 0.34% 0.53% -
ROE 2.30% 2.58% 0.02% 2.50% 1.03% 0.81% 1.34% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 224.04 203.54 188.14 184.47 212.43 215.54 224.75 -0.21%
EPS 2.05 2.31 2.10 2.12 0.86 0.71 1.18 44.66%
DPS 2.52 1.25 1.25 1.25 0.50 0.50 1.74 28.09%
NAPS 0.89 0.896 89.30 0.85 0.84 0.88 0.88 0.75%
Adjusted Per Share Value based on latest NOSH - 121,159
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 147.84 136.49 126.84 123.37 142.16 144.54 150.89 -1.35%
EPS 1.35 1.55 1.41 1.42 0.58 0.48 0.79 43.07%
DPS 1.66 0.84 0.84 0.84 0.34 0.34 1.17 26.34%
NAPS 0.5873 0.6009 60.2071 0.5685 0.5621 0.5901 0.5908 -0.39%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.92 0.90 0.96 0.92 0.92 1.00 1.04 -
P/RPS 0.41 0.44 0.51 0.50 0.43 0.46 0.46 -7.40%
P/EPS 44.96 38.98 45.77 43.34 106.83 140.93 88.03 -36.18%
EY 2.22 2.57 2.18 2.31 0.94 0.71 1.14 56.13%
DY 2.74 1.39 1.30 1.36 0.54 0.50 1.67 39.23%
P/NAPS 1.03 1.00 0.01 1.08 1.10 1.14 1.18 -8.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 27/02/07 30/10/06 28/07/06 28/04/06 25/01/06 28/10/05 -
Price 0.93 0.88 0.97 1.00 0.89 1.00 1.00 -
P/RPS 0.42 0.43 0.52 0.54 0.42 0.46 0.44 -3.06%
P/EPS 45.45 38.11 46.24 47.11 103.35 140.93 84.64 -34.01%
EY 2.20 2.62 2.16 2.12 0.97 0.71 1.18 51.65%
DY 2.71 1.42 1.29 1.25 0.56 0.50 1.74 34.47%
P/NAPS 1.04 0.98 0.01 1.18 1.06 1.14 1.14 -5.95%

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