[PAOS] YoY Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -10.7%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 54,564 199,805 292,254 259,641 220,932 167,333 321,666 -25.58%
PBT 1,410 8,081 7,284 5,186 3,736 2,378 2,204 -7.17%
Tax -770 -2,649 -1,401 -1,904 -666 -926 -790 -0.42%
NP 640 5,432 5,882 3,282 3,069 1,452 1,413 -12.36%
-
NP to SH 640 5,432 5,882 3,282 3,069 1,452 1,413 -12.36%
-
Tax Rate 54.61% 32.78% 19.23% 36.71% 17.83% 38.94% 35.84% -
Total Cost 53,924 194,373 286,372 256,358 217,862 165,881 320,253 -25.67%
-
Net Worth 99,599 102,756 101,536 100,169 98,829 100,430 92,749 1.19%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 3,999 4,029 4,029 4,022 4,017 4,033 4,015 -0.06%
Div Payout % 625.00% 74.18% 68.49% 122.55% 130.89% 277.78% 284.09% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 99,599 102,756 101,536 100,169 98,829 100,430 92,749 1.19%
NOSH 119,999 120,890 120,876 120,686 120,523 121,000 120,454 -0.06%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 1.17% 2.72% 2.01% 1.26% 1.39% 0.87% 0.44% -
ROE 0.64% 5.29% 5.79% 3.28% 3.11% 1.45% 1.52% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 45.47 165.28 241.78 215.14 183.31 138.29 267.04 -25.54%
EPS 0.53 4.49 4.87 2.72 2.55 1.20 1.17 -12.35%
DPS 3.33 3.33 3.33 3.33 3.33 3.33 3.33 0.00%
NAPS 0.83 0.85 0.84 0.83 0.82 0.83 0.77 1.25%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 30.12 110.29 161.32 143.32 121.95 92.37 177.56 -25.58%
EPS 0.35 3.00 3.25 1.81 1.69 0.80 0.78 -12.49%
DPS 2.21 2.22 2.22 2.22 2.22 2.23 2.22 -0.07%
NAPS 0.5498 0.5672 0.5605 0.5529 0.5455 0.5544 0.512 1.19%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.70 0.80 0.57 0.60 0.80 0.98 0.89 -
P/RPS 1.54 0.48 0.24 0.28 0.44 0.71 0.33 29.25%
P/EPS 131.25 17.80 11.71 22.06 31.41 81.67 75.85 9.56%
EY 0.76 5.62 8.54 4.53 3.18 1.22 1.32 -8.78%
DY 4.76 4.17 5.85 5.56 4.17 3.40 3.75 4.05%
P/NAPS 0.84 0.94 0.68 0.72 0.98 1.18 1.16 -5.23%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 28/04/14 24/04/13 26/04/12 27/04/11 29/04/10 29/04/09 -
Price 0.65 0.685 0.65 0.58 0.74 0.95 0.96 -
P/RPS 1.43 0.41 0.27 0.27 0.40 0.69 0.36 25.83%
P/EPS 121.87 15.24 13.36 21.32 29.06 79.17 81.82 6.86%
EY 0.82 6.56 7.49 4.69 3.44 1.26 1.22 -6.40%
DY 5.13 4.87 5.13 5.75 4.50 3.51 3.47 6.72%
P/NAPS 0.78 0.81 0.77 0.70 0.90 1.14 1.25 -7.55%

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