[PAOS] YoY Annualized Quarter Result on 31-May-2001 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- 10.82%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 402,565 374,193 279,887 250,312 173,591 23.38%
PBT 9,261 7,780 11,514 21,044 15,518 -12.09%
Tax -1,614 -1,403 -2,090 -4,710 -3,035 -14.59%
NP 7,647 6,377 9,424 16,334 12,483 -11.52%
-
NP to SH 7,647 6,377 9,424 16,334 12,483 -11.52%
-
Tax Rate 17.43% 18.03% 18.15% 22.38% 19.56% -
Total Cost 394,918 367,816 270,463 233,978 161,108 25.10%
-
Net Worth 109,242 109,989 106,297 102,238 50,572 21.21%
Dividend
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 4,526 4,507 2,999 1,512 - -
Div Payout % 59.19% 70.69% 31.83% 9.26% - -
Equity
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 109,242 109,989 106,297 102,238 50,572 21.21%
NOSH 60,355 60,103 59,987 60,496 32,007 17.17%
Ratio Analysis
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 1.90% 1.70% 3.37% 6.53% 7.19% -
ROE 7.00% 5.80% 8.87% 15.98% 24.68% -
Per Share
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 666.99 622.58 466.58 413.76 542.34 5.30%
EPS 12.67 10.61 15.71 27.00 39.00 -24.48%
DPS 7.50 7.50 5.00 2.50 0.00 -
NAPS 1.81 1.83 1.772 1.69 1.58 3.45%
Adjusted Per Share Value based on latest NOSH - 60,000
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 222.21 206.55 154.49 138.17 95.82 23.38%
EPS 4.22 3.52 5.20 9.02 6.89 -11.52%
DPS 2.50 2.49 1.66 0.83 0.00 -
NAPS 0.603 0.6071 0.5867 0.5643 0.2792 21.21%
Price Multiplier on Financial Quarter End Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 1.05 1.04 1.16 1.17 0.00 -
P/RPS 0.16 0.17 0.25 0.28 0.00 -
P/EPS 8.29 9.80 7.38 4.33 0.00 -
EY 12.07 10.20 13.54 23.08 0.00 -
DY 7.14 7.21 4.31 2.14 0.00 -
P/NAPS 0.58 0.57 0.65 0.69 0.00 -
Price Multiplier on Announcement Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/07/04 31/07/03 30/07/02 27/07/01 09/08/00 -
Price 1.10 1.07 1.14 1.23 1.29 -
P/RPS 0.16 0.17 0.24 0.30 0.24 -9.63%
P/EPS 8.68 10.08 7.26 4.56 3.31 27.23%
EY 11.52 9.92 13.78 21.95 30.23 -21.41%
DY 6.82 7.01 4.39 2.03 0.00 -
P/NAPS 0.61 0.58 0.64 0.73 0.82 -7.12%

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