[PAOS] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -8.88%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 273,045 213,937 261,020 404,624 297,296 295,977 238,777 2.25%
PBT 2,906 2,774 4,277 10,580 7,350 13,570 17,997 -26.19%
Tax -760 -460 -722 -2,213 -1,026 -3,066 -3,258 -21.53%
NP 2,146 2,314 3,554 8,366 6,324 10,504 14,738 -27.45%
-
NP to SH 2,146 2,314 3,554 8,366 6,324 10,504 14,738 -27.45%
-
Tax Rate 26.15% 16.58% 16.88% 20.92% 13.96% 22.59% 18.10% -
Total Cost 270,898 211,622 257,465 396,257 290,972 285,473 224,038 3.21%
-
Net Worth 107,736 101,266 108,570 112,829 108,618 107,280 98,417 1.51%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 2,017 - 4,021 2,011 2,011 3,999 2,000 0.14%
Div Payout % 93.98% - 113.12% 24.04% 31.81% 38.08% 13.57% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 107,736 101,266 108,570 112,829 108,618 107,280 98,417 1.51%
NOSH 121,052 120,555 120,633 60,336 60,343 60,000 60,010 12.40%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 0.79% 1.08% 1.36% 2.07% 2.13% 3.55% 6.17% -
ROE 1.99% 2.29% 3.27% 7.42% 5.82% 9.79% 14.98% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 225.56 177.46 216.37 670.61 492.67 493.30 397.89 -9.02%
EPS 1.77 1.92 2.95 13.87 10.48 17.51 24.56 -35.47%
DPS 1.67 0.00 3.33 3.33 3.33 6.67 3.33 -10.86%
NAPS 0.89 0.84 0.90 1.87 1.80 1.788 1.64 -9.68%
Adjusted Per Share Value based on latest NOSH - 60,358
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 150.72 118.09 144.08 223.35 164.10 163.38 131.80 2.25%
EPS 1.18 1.28 1.96 4.62 3.49 5.80 8.14 -27.51%
DPS 1.11 0.00 2.22 1.11 1.11 2.21 1.10 0.15%
NAPS 0.5947 0.559 0.5993 0.6228 0.5996 0.5922 0.5433 1.51%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.92 0.92 1.07 1.04 1.09 1.31 1.26 -
P/RPS 0.41 0.52 0.49 0.16 0.22 0.27 0.32 4.21%
P/EPS 51.88 47.92 36.31 7.50 10.40 7.48 5.13 47.02%
EY 1.93 2.09 2.75 13.33 9.61 13.36 19.49 -31.96%
DY 1.81 0.00 3.12 3.21 3.06 5.09 2.65 -6.15%
P/NAPS 1.03 1.10 1.19 0.56 0.61 0.73 0.77 4.96%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 29/04/02 27/04/01 -
Price 0.93 0.89 1.05 1.12 1.03 1.21 1.23 -
P/RPS 0.41 0.50 0.49 0.17 0.21 0.25 0.31 4.76%
P/EPS 52.44 46.35 35.63 8.08 9.83 6.91 5.01 47.87%
EY 1.91 2.16 2.81 12.38 10.17 14.47 19.97 -32.36%
DY 1.79 0.00 3.17 2.98 3.24 5.51 2.71 -6.67%
P/NAPS 1.04 1.06 1.17 0.60 0.57 0.68 0.75 5.59%

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