[PAOS] YoY Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -81.09%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 313,248 309,188 157,424 230,516 519,324 238,628 259,540 3.18%
PBT 8,240 6,984 2,104 3,276 4,776 -26,272 2,964 18.56%
Tax -1,772 -1,620 -200 -1,440 -1,612 0 -912 11.69%
NP 6,468 5,364 1,904 1,836 3,164 -26,272 2,052 21.06%
-
NP to SH 6,468 5,364 1,904 1,836 3,164 -26,272 2,052 21.06%
-
Tax Rate 21.50% 23.20% 9.51% 43.96% 33.75% - 30.77% -
Total Cost 306,780 303,824 155,520 228,680 516,160 264,900 257,488 2.95%
-
Net Worth 98,950 100,272 100,082 100,255 94,919 99,002 10,907,357 -54.29%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 6,033 6,040 6,102 6,039 6,084 - - -
Div Payout % 93.28% 112.61% 320.51% 328.95% 192.31% - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 98,950 100,272 100,082 100,255 94,919 99,002 10,907,357 -54.29%
NOSH 120,671 120,810 122,051 120,789 121,692 120,735 122,142 -0.20%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 2.06% 1.73% 1.21% 0.80% 0.61% -11.01% 0.79% -
ROE 6.54% 5.35% 1.90% 1.83% 3.33% -26.54% 0.02% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 259.59 255.93 128.98 190.84 426.75 197.65 212.49 3.38%
EPS 5.36 4.44 1.56 1.52 2.60 -21.76 1.68 21.31%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.82 0.83 0.82 0.83 0.78 0.82 89.30 -54.20%
Adjusted Per Share Value based on latest NOSH - 120,789
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 172.91 170.67 86.90 127.24 286.66 131.72 143.26 3.18%
EPS 3.57 2.96 1.05 1.01 1.75 -14.50 1.13 21.11%
DPS 3.33 3.33 3.37 3.33 3.36 0.00 0.00 -
NAPS 0.5462 0.5535 0.5524 0.5534 0.5239 0.5465 60.2071 -54.29%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.55 0.74 0.81 0.90 0.95 0.86 0.96 -
P/RPS 0.21 0.29 0.63 0.47 0.22 0.44 0.45 -11.91%
P/EPS 10.26 16.67 51.92 59.21 36.54 -3.95 57.14 -24.86%
EY 9.75 6.00 1.93 1.69 2.74 -25.30 1.75 33.11%
DY 9.09 6.76 6.17 5.56 5.26 0.00 0.00 -
P/NAPS 0.67 0.89 0.99 1.08 1.22 1.05 0.01 101.40%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 25/10/12 27/10/11 28/10/10 28/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.55 0.60 0.83 0.88 0.93 0.91 0.97 -
P/RPS 0.21 0.23 0.64 0.46 0.22 0.46 0.46 -12.24%
P/EPS 10.26 13.51 53.21 57.89 35.77 -4.18 57.74 -25.00%
EY 9.75 7.40 1.88 1.73 2.80 -23.91 1.73 33.36%
DY 9.09 8.33 6.02 5.68 5.38 0.00 0.00 -
P/NAPS 0.67 0.72 1.01 1.06 1.19 1.11 0.01 101.40%

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