[PAOS] QoQ TTM Result on 31-May-2010 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -88.73%
YoY- -88.69%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 183,822 137,990 125,350 143,623 196,382 215,237 239,930 -16.31%
PBT 2,912 1,955 1,601 1,894 10,066 9,911 9,560 -54.82%
Tax -601 -486 -486 -796 -327 -222 -182 122.23%
NP 2,311 1,469 1,115 1,098 9,739 9,689 9,378 -60.79%
-
NP to SH 2,311 1,469 1,115 1,098 9,739 9,689 9,378 -60.79%
-
Tax Rate 20.64% 24.86% 30.36% 42.03% 3.25% 2.24% 1.90% -
Total Cost 181,511 136,521 124,235 142,525 186,643 205,548 230,552 -14.77%
-
Net Worth 98,855 98,395 100,082 72,900 100,844 99,168 100,255 -0.93%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 3,032 3,044 3,044 3,028 3,028 3,017 3,017 0.33%
Div Payout % 131.22% 207.24% 273.04% 275.83% 31.10% 31.15% 32.18% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 98,855 98,395 100,082 72,900 100,844 99,168 100,255 -0.93%
NOSH 120,555 121,475 122,051 90,000 121,499 120,937 120,789 -0.12%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.26% 1.06% 0.89% 0.76% 4.96% 4.50% 3.91% -
ROE 2.34% 1.49% 1.11% 1.51% 9.66% 9.77% 9.35% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 152.48 113.60 102.70 159.58 161.63 177.97 198.63 -16.20%
EPS 1.92 1.21 0.91 1.22 8.02 8.01 7.76 -60.68%
DPS 2.52 2.51 2.49 3.37 2.50 2.50 2.50 0.53%
NAPS 0.82 0.81 0.82 0.81 0.83 0.82 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 90,000
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 101.47 76.17 69.19 79.28 108.40 118.81 132.44 -16.31%
EPS 1.28 0.81 0.62 0.61 5.38 5.35 5.18 -60.72%
DPS 1.67 1.68 1.68 1.67 1.67 1.67 1.67 0.00%
NAPS 0.5457 0.5431 0.5524 0.4024 0.5567 0.5474 0.5534 -0.93%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.80 0.85 0.81 0.87 0.98 0.88 0.90 -
P/RPS 0.52 0.75 0.79 0.55 0.61 0.49 0.45 10.14%
P/EPS 41.73 70.29 88.67 71.31 12.23 10.98 11.59 135.46%
EY 2.40 1.42 1.13 1.40 8.18 9.10 8.63 -57.49%
DY 3.14 2.95 3.08 3.87 2.55 2.84 2.78 8.48%
P/NAPS 0.98 1.05 0.99 1.07 1.18 1.07 1.08 -6.28%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 25/01/11 28/10/10 29/07/10 29/04/10 27/01/10 28/10/09 -
Price 0.74 0.71 0.83 0.82 0.95 0.89 0.88 -
P/RPS 0.49 0.63 0.81 0.51 0.59 0.50 0.44 7.46%
P/EPS 38.60 58.71 90.85 67.21 11.85 11.11 11.33 126.92%
EY 2.59 1.70 1.10 1.49 8.44 9.00 8.82 -55.91%
DY 3.40 3.53 3.01 4.10 2.63 2.81 2.84 12.78%
P/NAPS 0.90 0.88 1.01 1.01 1.14 1.09 1.06 -10.36%

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