[PAOS] QoQ TTM Result on 31-May-2009 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 1069.06%
YoY- 189.04%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 196,382 215,237 239,930 312,132 330,448 363,376 375,212 -35.13%
PBT 10,066 9,911 9,560 9,935 -2,299 -4,842 -5,033 -
Tax -327 -222 -182 -225 1,297 1,327 1,487 -
NP 9,739 9,689 9,378 9,710 -1,002 -3,515 -3,546 -
-
NP to SH 9,739 9,689 9,378 9,710 -1,002 -3,515 -3,546 -
-
Tax Rate 3.25% 2.24% 1.90% 2.26% - - - -
Total Cost 186,643 205,548 230,552 302,422 331,450 366,891 378,758 -37.69%
-
Net Worth 100,844 99,168 100,255 100,272 92,881 97,533 94,919 4.13%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 3,028 3,017 3,017 3,028 3,028 1,521 1,521 58.45%
Div Payout % 31.10% 31.15% 32.18% 31.19% 0.00% 0.00% 0.00% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 100,844 99,168 100,255 100,272 92,881 97,533 94,919 4.13%
NOSH 121,499 120,937 120,789 120,810 120,625 126,666 121,692 -0.10%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 4.96% 4.50% 3.91% 3.11% -0.30% -0.97% -0.95% -
ROE 9.66% 9.77% 9.35% 9.68% -1.08% -3.60% -3.74% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 161.63 177.97 198.63 258.37 273.95 286.88 308.33 -35.06%
EPS 8.02 8.01 7.76 8.04 -0.83 -2.77 -2.91 -
DPS 2.50 2.50 2.50 2.51 2.51 1.20 1.25 58.94%
NAPS 0.83 0.82 0.83 0.83 0.77 0.77 0.78 4.24%
Adjusted Per Share Value based on latest NOSH - 120,810
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 108.40 118.81 132.44 172.29 182.40 200.58 207.11 -35.13%
EPS 5.38 5.35 5.18 5.36 -0.55 -1.94 -1.96 -
DPS 1.67 1.67 1.67 1.67 1.67 0.84 0.84 58.30%
NAPS 0.5567 0.5474 0.5534 0.5535 0.5127 0.5384 0.5239 4.14%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.98 0.88 0.90 1.04 0.89 0.88 0.95 -
P/RPS 0.61 0.49 0.45 0.40 0.32 0.31 0.31 57.22%
P/EPS 12.23 10.98 11.59 12.94 -107.14 -31.71 -32.60 -
EY 8.18 9.10 8.63 7.73 -0.93 -3.15 -3.07 -
DY 2.55 2.84 2.78 2.41 2.82 1.36 1.32 55.29%
P/NAPS 1.18 1.07 1.08 1.25 1.16 1.14 1.22 -2.20%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 27/01/10 28/10/09 30/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.95 0.89 0.88 0.93 0.96 0.90 0.93 -
P/RPS 0.59 0.50 0.44 0.36 0.35 0.31 0.30 57.16%
P/EPS 11.85 11.11 11.33 11.57 -115.57 -32.43 -31.92 -
EY 8.44 9.00 8.82 8.64 -0.87 -3.08 -3.13 -
DY 2.63 2.81 2.84 2.70 2.62 1.33 1.34 56.95%
P/NAPS 1.14 1.09 1.06 1.12 1.25 1.17 1.19 -2.82%

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