[PAOS] YoY Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 48.16%
YoY- 30.29%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 312,132 305,038 270,322 223,503 292,849 402,565 374,193 -2.97%
PBT 9,935 -12,795 2,511 1,807 5,063 9,261 7,780 4.15%
Tax -225 1,890 -821 765 -3,089 -1,614 -1,403 -26.27%
NP 9,710 -10,905 1,690 2,572 1,974 7,647 6,377 7.25%
-
NP to SH 9,710 -10,905 1,690 2,572 1,974 7,647 6,377 7.25%
-
Tax Rate 2.26% - 32.70% -42.34% 61.01% 17.43% 18.03% -
Total Cost 302,422 315,943 268,632 220,931 290,875 394,918 367,816 -3.20%
-
Net Worth 100,240 94,196 106,228 107,468 105,921 109,242 109,989 -1.53%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 3,019 - 3,017 1,509 2,106 4,526 4,507 -6.45%
Div Payout % 31.09% - 178.57% 58.69% 106.71% 59.19% 70.69% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 100,240 94,196 106,228 107,468 105,921 109,242 109,989 -1.53%
NOSH 120,771 120,764 120,714 120,751 120,365 60,355 60,103 12.32%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 3.11% -3.57% 0.63% 1.15% 0.67% 1.90% 1.70% -
ROE 9.69% -11.58% 1.59% 2.39% 1.86% 7.00% 5.80% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 258.45 252.59 223.94 185.09 243.30 666.99 622.58 -13.61%
EPS 8.04 -9.03 1.40 2.13 1.64 12.67 10.61 -4.51%
DPS 2.50 0.00 2.50 1.25 1.75 7.50 7.50 -16.71%
NAPS 0.83 0.78 0.88 0.89 0.88 1.81 1.83 -12.33%
Adjusted Per Share Value based on latest NOSH - 121,159
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 172.29 168.38 149.21 123.37 161.65 222.21 206.55 -2.97%
EPS 5.36 -6.02 0.93 1.42 1.09 4.22 3.52 7.25%
DPS 1.67 0.00 1.67 0.83 1.16 2.50 2.49 -6.43%
NAPS 0.5533 0.5199 0.5864 0.5932 0.5847 0.603 0.6071 -1.53%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 1.04 0.90 0.88 0.92 1.06 1.05 1.04 -
P/RPS 0.40 0.36 0.39 0.50 0.44 0.16 0.17 15.31%
P/EPS 12.94 -9.97 62.86 43.19 64.63 8.29 9.80 4.73%
EY 7.73 -10.03 1.59 2.32 1.55 12.07 10.20 -4.51%
DY 2.40 0.00 2.84 1.36 1.65 7.14 7.21 -16.73%
P/NAPS 1.25 1.15 1.00 1.03 1.20 0.58 0.57 13.96%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 29/07/08 24/07/07 28/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.93 0.97 0.88 1.00 1.03 1.10 1.07 -
P/RPS 0.36 0.38 0.39 0.54 0.42 0.16 0.17 13.30%
P/EPS 11.57 -10.74 62.86 46.95 62.80 8.68 10.08 2.32%
EY 8.65 -9.31 1.59 2.13 1.59 11.52 9.92 -2.25%
DY 2.69 0.00 2.84 1.25 1.70 6.82 7.01 -14.74%
P/NAPS 1.12 1.24 1.00 1.12 1.17 0.61 0.58 11.58%

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