[PAOS] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -7.13%
YoY- 79.2%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 58,598 54,564 199,805 292,254 259,641 220,932 167,333 -16.03%
PBT 4,493 1,410 8,081 7,284 5,186 3,736 2,378 11.17%
Tax -1,842 -770 -2,649 -1,401 -1,904 -666 -926 12.13%
NP 2,650 640 5,432 5,882 3,282 3,069 1,452 10.53%
-
NP to SH 2,650 640 5,432 5,882 3,282 3,069 1,452 10.53%
-
Tax Rate 41.00% 54.61% 32.78% 19.23% 36.71% 17.83% 38.94% -
Total Cost 55,948 53,924 194,373 286,372 256,358 217,862 165,881 -16.55%
-
Net Worth 100,002 99,599 102,756 101,536 100,169 98,829 100,430 -0.07%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 4,016 3,999 4,029 4,029 4,022 4,017 4,033 -0.07%
Div Payout % 151.52% 625.00% 74.18% 68.49% 122.55% 130.89% 277.78% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 100,002 99,599 102,756 101,536 100,169 98,829 100,430 -0.07%
NOSH 120,484 119,999 120,890 120,876 120,686 120,523 121,000 -0.07%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 4.52% 1.17% 2.72% 2.01% 1.26% 1.39% 0.87% -
ROE 2.65% 0.64% 5.29% 5.79% 3.28% 3.11% 1.45% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 48.64 45.47 165.28 241.78 215.14 183.31 138.29 -15.96%
EPS 2.20 0.53 4.49 4.87 2.72 2.55 1.20 10.61%
DPS 3.33 3.33 3.33 3.33 3.33 3.33 3.33 0.00%
NAPS 0.83 0.83 0.85 0.84 0.83 0.82 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,873
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 32.35 30.12 110.29 161.32 143.32 121.95 92.37 -16.02%
EPS 1.46 0.35 3.00 3.25 1.81 1.69 0.80 10.53%
DPS 2.22 2.21 2.22 2.22 2.22 2.22 2.23 -0.07%
NAPS 0.552 0.5498 0.5672 0.5605 0.5529 0.5455 0.5544 -0.07%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.62 0.70 0.80 0.57 0.60 0.80 0.98 -
P/RPS 1.27 1.54 0.48 0.24 0.28 0.44 0.71 10.16%
P/EPS 28.18 131.25 17.80 11.71 22.06 31.41 81.67 -16.23%
EY 3.55 0.76 5.62 8.54 4.53 3.18 1.22 19.46%
DY 5.38 4.76 4.17 5.85 5.56 4.17 3.40 7.94%
P/NAPS 0.75 0.84 0.94 0.68 0.72 0.98 1.18 -7.26%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 28/04/15 28/04/14 24/04/13 26/04/12 27/04/11 29/04/10 -
Price 0.705 0.65 0.685 0.65 0.58 0.74 0.95 -
P/RPS 1.45 1.43 0.41 0.27 0.27 0.40 0.69 13.16%
P/EPS 32.05 121.87 15.24 13.36 21.32 29.06 79.17 -13.97%
EY 3.12 0.82 6.56 7.49 4.69 3.44 1.26 16.29%
DY 4.73 5.13 4.87 5.13 5.75 4.50 3.51 5.09%
P/NAPS 0.85 0.78 0.81 0.77 0.70 0.90 1.14 -4.77%

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