[PAOS] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 89.15%
YoY- 111.39%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 149,854 219,191 194,731 165,699 125,500 241,250 215,840 -5.89%
PBT 6,061 5,463 3,890 2,802 1,784 1,653 -8,843 -
Tax -1,987 -1,051 -1,428 -500 -695 -593 0 -
NP 4,074 4,412 2,462 2,302 1,089 1,060 -8,843 -
-
NP to SH 4,074 4,412 2,462 2,302 1,089 1,060 -8,843 -
-
Tax Rate 32.78% 19.24% 36.71% 17.84% 38.96% 35.87% - -
Total Cost 145,780 214,779 192,269 163,397 124,411 240,190 224,683 -6.95%
-
Net Worth 102,756 101,536 100,169 98,829 100,430 92,749 95,436 1.23%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 3,022 3,021 3,017 3,013 3,025 3,011 - -
Div Payout % 74.18% 68.49% 122.55% 130.89% 277.78% 284.09% - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 102,756 101,536 100,169 98,829 100,430 92,749 95,436 1.23%
NOSH 120,890 120,876 120,686 120,523 121,000 120,454 120,806 0.01%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 2.72% 2.01% 1.26% 1.39% 0.87% 0.44% -4.10% -
ROE 3.96% 4.35% 2.46% 2.33% 1.08% 1.14% -9.27% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 123.96 181.33 161.35 137.48 103.72 200.28 178.67 -5.90%
EPS 3.37 3.65 2.04 1.91 0.90 0.88 -7.32 -
DPS 2.50 2.50 2.50 2.50 2.50 2.50 0.00 -
NAPS 0.85 0.84 0.83 0.82 0.83 0.77 0.79 1.22%
Adjusted Per Share Value based on latest NOSH - 120,555
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 82.72 120.99 107.49 91.46 69.27 133.17 119.14 -5.89%
EPS 2.25 2.44 1.36 1.27 0.60 0.59 -4.88 -
DPS 1.67 1.67 1.67 1.66 1.67 1.66 0.00 -
NAPS 0.5672 0.5605 0.5529 0.5455 0.5544 0.512 0.5268 1.23%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.80 0.57 0.60 0.80 0.98 0.89 0.86 -
P/RPS 0.65 0.31 0.37 0.58 0.94 0.44 0.48 5.18%
P/EPS 23.74 15.62 29.41 41.88 108.89 101.14 -11.75 -
EY 4.21 6.40 3.40 2.39 0.92 0.99 -8.51 -
DY 3.13 4.39 4.17 3.13 2.55 2.81 0.00 -
P/NAPS 0.94 0.68 0.72 0.98 1.18 1.16 1.09 -2.43%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/04/14 24/04/13 26/04/12 27/04/11 29/04/10 29/04/09 29/04/08 -
Price 0.685 0.65 0.58 0.74 0.95 0.96 0.90 -
P/RPS 0.55 0.36 0.36 0.54 0.92 0.48 0.50 1.60%
P/EPS 20.33 17.81 28.43 38.74 105.56 109.09 -12.30 -
EY 4.92 5.62 3.52 2.58 0.95 0.92 -8.13 -
DY 3.65 3.85 4.31 3.38 2.63 2.60 0.00 -
P/NAPS 0.81 0.77 0.70 0.90 1.14 1.25 1.14 -5.53%

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