[PAOS] YoY Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 95.86%
YoY- 72.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 29,358 26,173 103,543 153,804 144,335 93,629 99,262 -18.36%
PBT 2,242 277 4,224 4,055 2,868 1,467 1,406 8.08%
Tax -818 -357 -1,309 -888 -1,030 -250 -560 6.51%
NP 1,424 -80 2,915 3,167 1,838 1,217 846 9.06%
-
NP to SH 1,424 -80 2,915 3,167 1,838 1,217 846 9.06%
-
Tax Rate 36.49% 128.88% 30.99% 21.90% 35.91% 17.04% 39.83% -
Total Cost 27,934 26,253 100,628 150,637 142,497 92,412 98,416 -18.92%
-
Net Worth 100,162 94,857 101,601 100,328 99,155 97,600 99,102 0.17%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 1,508 1,428 1,511 1,510 1,511 1,506 1,510 -0.02%
Div Payout % 105.93% 0.00% 51.87% 47.71% 82.24% 123.76% 178.57% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 100,162 94,857 101,601 100,328 99,155 97,600 99,102 0.17%
NOSH 120,677 114,285 120,954 120,877 120,921 120,495 120,857 -0.02%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 4.85% -0.31% 2.82% 2.06% 1.27% 1.30% 0.85% -
ROE 1.42% -0.08% 2.87% 3.16% 1.85% 1.25% 0.85% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 24.33 22.90 85.61 127.24 119.36 77.70 82.13 -18.34%
EPS 1.18 -0.07 2.41 2.62 1.52 1.01 0.70 9.08%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.83 0.83 0.84 0.83 0.82 0.81 0.82 0.20%
Adjusted Per Share Value based on latest NOSH - 121,093
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 16.21 14.45 57.15 84.90 79.67 51.68 54.79 -18.36%
EPS 0.79 -0.04 1.61 1.75 1.01 0.67 0.47 9.03%
DPS 0.83 0.79 0.83 0.83 0.83 0.83 0.83 0.00%
NAPS 0.5529 0.5236 0.5608 0.5538 0.5473 0.5387 0.547 0.17%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.74 0.655 0.71 0.55 0.54 0.85 0.88 -
P/RPS 3.04 2.86 0.83 0.43 0.45 1.09 1.07 19.00%
P/EPS 62.71 -935.71 29.46 20.99 35.53 84.16 125.71 -10.93%
EY 1.59 -0.11 3.39 4.76 2.81 1.19 0.80 12.12%
DY 1.69 1.91 1.76 2.27 2.31 1.47 1.42 2.94%
P/NAPS 0.89 0.79 0.85 0.66 0.66 1.05 1.07 -3.02%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 26/01/16 27/01/15 27/01/14 29/01/13 20/01/12 25/01/11 27/01/10 -
Price 0.62 0.66 0.80 0.60 0.55 0.71 0.89 -
P/RPS 2.55 2.88 0.93 0.47 0.46 0.91 1.08 15.38%
P/EPS 52.54 -942.86 33.20 22.90 36.18 70.30 127.14 -13.68%
EY 1.90 -0.11 3.01 4.37 2.76 1.42 0.79 15.74%
DY 2.02 1.89 1.56 2.08 2.27 1.76 1.40 6.29%
P/NAPS 0.75 0.80 0.95 0.72 0.67 0.88 1.09 -6.03%

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