[PAOS] QoQ TTM Result on 31-May-2012 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -40.25%
YoY- -37.51%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 285,674 270,683 262,229 261,214 269,711 291,385 278,620 1.68%
PBT 5,106 4,720 3,847 3,533 6,285 6,598 6,417 -14.14%
Tax -972 -1,207 -1,387 -1,349 -2,630 -2,482 -2,057 -39.36%
NP 4,134 3,513 2,460 2,184 3,655 4,116 4,360 -3.48%
-
NP to SH 4,134 3,513 2,460 2,184 3,655 4,116 4,360 -3.48%
-
Tax Rate 19.04% 25.57% 36.05% 38.18% 41.85% 37.62% 32.06% -
Total Cost 281,540 267,170 259,769 259,030 266,056 287,269 274,260 1.76%
-
Net Worth 101,533 100,507 98,950 97,904 99,600 99,399 100,272 0.83%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 3,019 3,008 3,008 3,010 3,010 3,017 3,017 0.04%
Div Payout % 73.04% 85.64% 122.29% 137.83% 82.36% 73.30% 69.20% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 101,533 100,507 98,950 97,904 99,600 99,399 100,272 0.83%
NOSH 120,873 121,093 120,671 120,869 120,000 121,219 120,810 0.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 1.45% 1.30% 0.94% 0.84% 1.36% 1.41% 1.56% -
ROE 4.07% 3.50% 2.49% 2.23% 3.67% 4.14% 4.35% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 236.34 223.53 217.31 216.11 224.76 240.38 230.63 1.64%
EPS 3.42 2.90 2.04 1.81 3.05 3.40 3.61 -3.54%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.84 0.83 0.82 0.81 0.83 0.82 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 120,869
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 158.27 149.96 145.28 144.72 149.42 161.43 154.36 1.68%
EPS 2.29 1.95 1.36 1.21 2.02 2.28 2.42 -3.61%
DPS 1.67 1.67 1.67 1.67 1.67 1.67 1.67 0.00%
NAPS 0.5625 0.5568 0.5482 0.5424 0.5518 0.5507 0.5555 0.83%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.57 0.55 0.55 0.60 0.60 0.54 0.74 -
P/RPS 0.24 0.25 0.25 0.28 0.27 0.22 0.32 -17.46%
P/EPS 16.67 18.96 26.98 33.21 19.70 15.90 20.50 -12.89%
EY 6.00 5.27 3.71 3.01 5.08 6.29 4.88 14.78%
DY 4.39 4.55 4.55 4.17 4.17 4.63 3.38 19.06%
P/NAPS 0.68 0.66 0.67 0.74 0.72 0.66 0.89 -16.43%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 29/01/13 25/10/12 31/07/12 26/04/12 20/01/12 27/10/11 -
Price 0.65 0.60 0.55 0.53 0.58 0.55 0.60 -
P/RPS 0.28 0.27 0.25 0.25 0.26 0.23 0.26 5.06%
P/EPS 19.01 20.68 26.98 29.33 19.04 16.20 16.63 9.33%
EY 5.26 4.84 3.71 3.41 5.25 6.17 6.01 -8.51%
DY 3.85 4.17 4.55 4.72 4.31 4.55 4.17 -5.18%
P/NAPS 0.77 0.72 0.67 0.65 0.70 0.67 0.72 4.58%

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