[PAOS] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -2.07%
YoY- 72.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 58,716 52,346 207,086 307,608 288,670 187,258 198,524 -18.36%
PBT 4,484 554 8,448 8,110 5,736 2,934 2,812 8.08%
Tax -1,636 -714 -2,618 -1,776 -2,060 -500 -1,120 6.51%
NP 2,848 -160 5,830 6,334 3,676 2,434 1,692 9.06%
-
NP to SH 2,848 -160 5,830 6,334 3,676 2,434 1,692 9.06%
-
Tax Rate 36.49% 128.88% 30.99% 21.90% 35.91% 17.04% 39.83% -
Total Cost 55,868 52,506 201,256 301,274 284,994 184,824 196,832 -18.92%
-
Net Worth 100,162 94,857 101,601 100,328 99,155 97,600 99,102 0.17%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 3,016 2,857 3,023 3,021 3,023 3,012 3,021 -0.02%
Div Payout % 105.93% 0.00% 51.87% 47.71% 82.24% 123.76% 178.57% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 100,162 94,857 101,601 100,328 99,155 97,600 99,102 0.17%
NOSH 120,677 114,285 120,954 120,877 120,921 120,495 120,857 -0.02%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 4.85% -0.31% 2.82% 2.06% 1.27% 1.30% 0.85% -
ROE 2.84% -0.17% 5.74% 6.31% 3.71% 2.49% 1.71% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 48.66 45.80 171.21 254.48 238.73 155.41 164.26 -18.34%
EPS 2.36 -0.14 4.82 5.24 3.04 2.02 1.40 9.08%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.83 0.83 0.84 0.83 0.82 0.81 0.82 0.20%
Adjusted Per Share Value based on latest NOSH - 121,093
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 32.41 28.89 114.31 169.80 159.34 103.36 109.58 -18.36%
EPS 1.57 -0.09 3.22 3.50 2.03 1.34 0.93 9.11%
DPS 1.67 1.58 1.67 1.67 1.67 1.66 1.67 0.00%
NAPS 0.5529 0.5236 0.5608 0.5538 0.5473 0.5387 0.547 0.17%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.74 0.655 0.71 0.55 0.54 0.85 0.88 -
P/RPS 1.52 1.43 0.41 0.22 0.23 0.55 0.54 18.81%
P/EPS 31.36 -467.86 14.73 10.50 17.76 42.08 62.86 -10.93%
EY 3.19 -0.21 6.79 9.53 5.63 2.38 1.59 12.29%
DY 3.38 3.82 3.52 4.55 4.63 2.94 2.84 2.94%
P/NAPS 0.89 0.79 0.85 0.66 0.66 1.05 1.07 -3.02%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 26/01/16 27/01/15 27/01/14 29/01/13 20/01/12 25/01/11 27/01/10 -
Price 0.62 0.66 0.80 0.60 0.55 0.71 0.89 -
P/RPS 1.27 1.44 0.47 0.24 0.23 0.46 0.54 15.31%
P/EPS 26.27 -471.43 16.60 11.45 18.09 35.15 63.57 -13.68%
EY 3.81 -0.21 6.03 8.73 5.53 2.85 1.57 15.91%
DY 4.03 3.79 3.13 4.17 4.55 3.52 2.81 6.19%
P/NAPS 0.75 0.80 0.95 0.72 0.67 0.88 1.09 -6.03%

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