[PAOS] YoY Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 39.31%
YoY- 79.2%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 43,949 40,923 149,854 219,191 194,731 165,699 125,500 -16.03%
PBT 3,370 1,058 6,061 5,463 3,890 2,802 1,784 11.17%
Tax -1,382 -578 -1,987 -1,051 -1,428 -500 -695 12.12%
NP 1,988 480 4,074 4,412 2,462 2,302 1,089 10.54%
-
NP to SH 1,988 480 4,074 4,412 2,462 2,302 1,089 10.54%
-
Tax Rate 41.01% 54.63% 32.78% 19.24% 36.71% 17.84% 38.96% -
Total Cost 41,961 40,443 145,780 214,779 192,269 163,397 124,411 -16.55%
-
Net Worth 100,002 99,599 102,756 101,536 100,169 98,829 100,430 -0.07%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 3,012 2,999 3,022 3,021 3,017 3,013 3,025 -0.07%
Div Payout % 151.52% 625.00% 74.18% 68.49% 122.55% 130.89% 277.78% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 100,002 99,599 102,756 101,536 100,169 98,829 100,430 -0.07%
NOSH 120,484 119,999 120,890 120,876 120,686 120,523 121,000 -0.07%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 4.52% 1.17% 2.72% 2.01% 1.26% 1.39% 0.87% -
ROE 1.99% 0.48% 3.96% 4.35% 2.46% 2.33% 1.08% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 36.48 34.10 123.96 181.33 161.35 137.48 103.72 -15.96%
EPS 1.65 0.40 3.37 3.65 2.04 1.91 0.90 10.61%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.83 0.83 0.85 0.84 0.83 0.82 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,873
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 24.26 22.59 82.72 120.99 107.49 91.46 69.27 -16.02%
EPS 1.10 0.26 2.25 2.44 1.36 1.27 0.60 10.61%
DPS 1.66 1.66 1.67 1.67 1.67 1.66 1.67 -0.09%
NAPS 0.552 0.5498 0.5672 0.5605 0.5529 0.5455 0.5544 -0.07%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.62 0.70 0.80 0.57 0.60 0.80 0.98 -
P/RPS 1.70 2.05 0.65 0.31 0.37 0.58 0.94 10.36%
P/EPS 37.58 175.00 23.74 15.62 29.41 41.88 108.89 -16.23%
EY 2.66 0.57 4.21 6.40 3.40 2.39 0.92 19.33%
DY 4.03 3.57 3.13 4.39 4.17 3.13 2.55 7.91%
P/NAPS 0.75 0.84 0.94 0.68 0.72 0.98 1.18 -7.26%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 28/04/15 28/04/14 24/04/13 26/04/12 27/04/11 29/04/10 -
Price 0.705 0.65 0.685 0.65 0.58 0.74 0.95 -
P/RPS 1.93 1.91 0.55 0.36 0.36 0.54 0.92 13.13%
P/EPS 42.73 162.50 20.33 17.81 28.43 38.74 105.56 -13.98%
EY 2.34 0.62 4.92 5.62 3.52 2.58 0.95 16.19%
DY 3.55 3.85 3.65 3.85 4.31 3.38 2.63 5.12%
P/NAPS 0.85 0.78 0.81 0.77 0.70 0.90 1.14 -4.77%

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