[PAOS] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 84.31%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 153,804 144,335 93,629 99,262 196,157 137,819 132,670 2.49%
PBT 4,055 2,868 1,467 1,406 1,430 -6,523 1,753 14.98%
Tax -888 -1,030 -250 -560 -563 0 -669 4.82%
NP 3,167 1,838 1,217 846 867 -6,523 1,084 19.54%
-
NP to SH 3,167 1,838 1,217 846 867 -6,523 1,084 19.54%
-
Tax Rate 21.90% 35.91% 17.04% 39.83% 39.37% - 38.16% -
Total Cost 150,637 142,497 92,412 98,416 195,290 144,342 131,586 2.27%
-
Net Worth 100,328 99,155 97,600 99,102 92,720 99,052 107,918 -1.20%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 1,510 1,511 1,506 1,510 1,505 - - -
Div Payout % 47.71% 82.24% 123.76% 178.57% 173.61% - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 100,328 99,155 97,600 99,102 92,720 99,052 107,918 -1.20%
NOSH 120,877 120,921 120,495 120,857 120,416 120,796 120,444 0.05%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.06% 1.27% 1.30% 0.85% 0.44% -4.73% 0.82% -
ROE 3.16% 1.85% 1.25% 0.85% 0.94% -6.59% 1.00% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 127.24 119.36 77.70 82.13 162.90 114.09 110.15 2.43%
EPS 2.62 1.52 1.01 0.70 0.72 -5.40 0.90 19.47%
DPS 1.25 1.25 1.25 1.25 1.25 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.82 0.77 0.82 0.896 -1.26%
Adjusted Per Share Value based on latest NOSH - 120,937
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 84.90 79.67 51.68 54.79 108.28 76.07 73.23 2.49%
EPS 1.75 1.01 0.67 0.47 0.48 -3.60 0.60 19.51%
DPS 0.83 0.83 0.83 0.83 0.83 0.00 0.00 -
NAPS 0.5538 0.5473 0.5387 0.547 0.5118 0.5468 0.5957 -1.20%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.55 0.54 0.85 0.88 0.88 0.92 0.90 -
P/RPS 0.43 0.45 1.09 1.07 0.54 0.81 0.82 -10.19%
P/EPS 20.99 35.53 84.16 125.71 122.22 -17.04 100.00 -22.89%
EY 4.76 2.81 1.19 0.80 0.82 -5.87 1.00 29.66%
DY 2.27 2.31 1.47 1.42 1.42 0.00 0.00 -
P/NAPS 0.66 0.66 1.05 1.07 1.14 1.12 1.00 -6.68%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 -
Price 0.60 0.55 0.71 0.89 0.90 0.92 0.88 -
P/RPS 0.47 0.46 0.91 1.08 0.55 0.81 0.80 -8.47%
P/EPS 22.90 36.18 70.30 127.14 125.00 -17.04 97.78 -21.47%
EY 4.37 2.76 1.42 0.79 0.80 -5.87 1.02 27.41%
DY 2.08 2.27 1.76 1.40 1.39 0.00 0.00 -
P/NAPS 0.72 0.67 0.88 1.09 1.17 1.12 0.98 -5.00%

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