[PAOS] YoY Annualized Quarter Result on 31-May-2010 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -24.38%
YoY- -88.69%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 276,415 261,214 240,256 143,623 312,132 305,038 270,322 0.37%
PBT 7,190 3,533 5,197 1,894 9,935 -12,795 2,511 19.14%
Tax -2,285 -1,349 -1,702 -796 -225 1,890 -821 18.58%
NP 4,905 2,184 3,495 1,098 9,710 -10,905 1,690 19.41%
-
NP to SH 4,905 2,184 3,495 1,098 9,710 -10,905 1,690 19.41%
-
Tax Rate 31.78% 38.18% 32.75% 42.03% 2.26% - 32.70% -
Total Cost 271,510 259,030 236,761 142,525 302,422 315,943 268,632 0.17%
-
Net Worth 100,274 97,737 99,166 97,734 100,240 94,196 106,228 -0.95%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 3,020 3,016 3,023 3,016 3,019 - 3,017 0.01%
Div Payout % 61.58% 138.12% 86.51% 274.73% 31.09% - 178.57% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 100,274 97,737 99,166 97,734 100,240 94,196 106,228 -0.95%
NOSH 120,812 120,662 120,934 120,659 120,771 120,764 120,714 0.01%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 1.77% 0.84% 1.45% 0.76% 3.11% -3.57% 0.63% -
ROE 4.89% 2.23% 3.52% 1.12% 9.69% -11.58% 1.59% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 228.80 216.48 198.67 119.03 258.45 252.59 223.94 0.35%
EPS 4.06 1.81 2.89 0.91 8.04 -9.03 1.40 19.39%
DPS 2.50 2.50 2.50 2.50 2.50 0.00 2.50 0.00%
NAPS 0.83 0.81 0.82 0.81 0.83 0.78 0.88 -0.96%
Adjusted Per Share Value based on latest NOSH - 90,000
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 152.58 144.19 132.62 79.28 172.29 168.38 149.21 0.37%
EPS 2.71 1.21 1.93 0.61 5.36 -6.02 0.93 19.49%
DPS 1.67 1.67 1.67 1.67 1.67 0.00 1.67 0.00%
NAPS 0.5535 0.5395 0.5474 0.5395 0.5533 0.5199 0.5864 -0.95%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.605 0.60 0.70 0.87 1.04 0.90 0.88 -
P/RPS 0.26 0.28 0.35 0.73 0.40 0.36 0.39 -6.52%
P/EPS 14.90 33.15 24.22 95.60 12.94 -9.97 62.86 -21.31%
EY 6.71 3.02 4.13 1.05 7.73 -10.03 1.59 27.09%
DY 4.13 4.17 3.57 2.87 2.40 0.00 2.84 6.43%
P/NAPS 0.73 0.74 0.85 1.07 1.25 1.15 1.00 -5.10%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 31/07/12 29/07/11 29/07/10 30/07/09 29/07/08 24/07/07 -
Price 0.60 0.53 0.75 0.82 0.93 0.97 0.88 -
P/RPS 0.26 0.24 0.38 0.69 0.36 0.38 0.39 -6.52%
P/EPS 14.78 29.28 25.95 90.11 11.57 -10.74 62.86 -21.41%
EY 6.77 3.42 3.85 1.11 8.65 -9.31 1.59 27.28%
DY 4.17 4.72 3.33 3.05 2.69 0.00 2.84 6.60%
P/NAPS 0.72 0.65 0.91 1.01 1.12 1.24 1.00 -5.32%

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