[PAOS] YoY Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 22.26%
YoY- 111.99%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 194,731 165,699 125,500 241,250 215,840 204,784 160,453 3.27%
PBT 3,890 2,802 1,784 1,653 -8,843 2,180 2,081 10.97%
Tax -1,428 -500 -695 -593 0 -570 -345 26.68%
NP 2,462 2,302 1,089 1,060 -8,843 1,610 1,736 5.99%
-
NP to SH 2,462 2,302 1,089 1,060 -8,843 1,610 1,736 5.99%
-
Tax Rate 36.71% 17.84% 38.96% 35.87% - 26.15% 16.58% -
Total Cost 192,269 163,397 124,411 240,190 224,683 203,174 158,717 3.24%
-
Net Worth 100,169 98,829 100,430 92,749 95,436 107,736 101,266 -0.18%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 3,017 3,013 3,025 3,011 - 1,513 - -
Div Payout % 122.55% 130.89% 277.78% 284.09% - 93.98% - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 100,169 98,829 100,430 92,749 95,436 107,736 101,266 -0.18%
NOSH 120,686 120,523 121,000 120,454 120,806 121,052 120,555 0.01%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 1.26% 1.39% 0.87% 0.44% -4.10% 0.79% 1.08% -
ROE 2.46% 2.33% 1.08% 1.14% -9.27% 1.49% 1.71% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 161.35 137.48 103.72 200.28 178.67 169.17 133.09 3.25%
EPS 2.04 1.91 0.90 0.88 -7.32 1.33 1.44 5.97%
DPS 2.50 2.50 2.50 2.50 0.00 1.25 0.00 -
NAPS 0.83 0.82 0.83 0.77 0.79 0.89 0.84 -0.19%
Adjusted Per Share Value based on latest NOSH - 120,625
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 107.49 91.46 69.27 133.17 119.14 113.04 88.57 3.27%
EPS 1.36 1.27 0.60 0.59 -4.88 0.89 0.96 5.97%
DPS 1.67 1.66 1.67 1.66 0.00 0.84 0.00 -
NAPS 0.5529 0.5455 0.5544 0.512 0.5268 0.5947 0.559 -0.18%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.60 0.80 0.98 0.89 0.86 0.92 0.92 -
P/RPS 0.37 0.58 0.94 0.44 0.48 0.54 0.69 -9.85%
P/EPS 29.41 41.88 108.89 101.14 -11.75 69.17 63.89 -12.11%
EY 3.40 2.39 0.92 0.99 -8.51 1.45 1.57 13.73%
DY 4.17 3.13 2.55 2.81 0.00 1.36 0.00 -
P/NAPS 0.72 0.98 1.18 1.16 1.09 1.03 1.10 -6.81%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 26/04/12 27/04/11 29/04/10 29/04/09 29/04/08 27/04/07 28/04/06 -
Price 0.58 0.74 0.95 0.96 0.90 0.93 0.89 -
P/RPS 0.36 0.54 0.92 0.48 0.50 0.55 0.67 -9.82%
P/EPS 28.43 38.74 105.56 109.09 -12.30 69.92 61.81 -12.13%
EY 3.52 2.58 0.95 0.92 -8.13 1.43 1.62 13.79%
DY 4.31 3.38 2.63 2.60 0.00 1.34 0.00 -
P/NAPS 0.70 0.90 1.14 1.25 1.14 1.04 1.06 -6.67%

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