[PAOS] YoY Quarter Result on 28-Feb-2010 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -37.21%
YoY- 25.91%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 65,387 50,396 72,070 26,238 45,093 78,021 72,114 -1.61%
PBT 1,408 1,022 1,335 378 223 -2,320 427 21.97%
Tax -163 -398 -250 -135 -30 0 99 -
NP 1,245 624 1,085 243 193 -2,320 526 15.42%
-
NP to SH 1,245 624 1,085 243 193 -2,320 526 15.42%
-
Tax Rate 11.58% 38.94% 18.73% 35.71% 13.45% - -23.19% -
Total Cost 64,142 49,772 70,985 25,995 44,900 80,341 71,588 -1.81%
-
Net Worth 101,533 99,600 98,855 100,844 92,881 95,458 106,395 -0.77%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 1,510 1,500 1,506 1,518 1,507 - 1,494 0.17%
Div Payout % 121.36% 240.38% 138.89% 625.00% 781.25% - 284.09% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 101,533 99,600 98,855 100,844 92,881 95,458 106,395 -0.77%
NOSH 120,873 120,000 120,555 121,499 120,625 120,833 119,545 0.18%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 1.90% 1.24% 1.51% 0.93% 0.43% -2.97% 0.73% -
ROE 1.23% 0.63% 1.10% 0.24% 0.21% -2.43% 0.49% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 54.10 42.00 59.78 21.60 37.38 64.57 60.32 -1.79%
EPS 1.03 0.52 0.90 0.20 0.16 -1.92 0.44 15.21%
DPS 1.25 1.25 1.25 1.25 1.25 0.00 1.25 0.00%
NAPS 0.84 0.83 0.82 0.83 0.77 0.79 0.89 -0.95%
Adjusted Per Share Value based on latest NOSH - 121,499
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 36.09 27.82 39.78 14.48 24.89 43.07 39.81 -1.62%
EPS 0.69 0.34 0.60 0.13 0.11 -1.28 0.29 15.52%
DPS 0.83 0.83 0.83 0.84 0.83 0.00 0.82 0.20%
NAPS 0.5605 0.5498 0.5457 0.5567 0.5127 0.5269 0.5873 -0.77%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.57 0.60 0.80 0.98 0.89 0.86 0.92 -
P/RPS 1.05 1.43 1.34 4.54 2.38 1.33 1.53 -6.07%
P/EPS 55.34 115.38 88.89 490.00 556.25 -44.79 209.09 -19.85%
EY 1.81 0.87 1.13 0.20 0.18 -2.23 0.48 24.73%
DY 2.19 2.08 1.56 1.28 1.40 0.00 1.36 8.25%
P/NAPS 0.68 0.72 0.98 1.18 1.16 1.09 1.03 -6.68%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 24/04/13 26/04/12 27/04/11 29/04/10 29/04/09 29/04/08 27/04/07 -
Price 0.65 0.58 0.74 0.95 0.96 0.90 0.93 -
P/RPS 1.20 1.38 1.24 4.40 2.57 1.39 1.54 -4.06%
P/EPS 63.11 111.54 82.22 475.00 600.00 -46.88 211.36 -18.23%
EY 1.58 0.90 1.22 0.21 0.17 -2.13 0.47 22.37%
DY 1.92 2.16 1.69 1.32 1.30 0.00 1.34 6.17%
P/NAPS 0.77 0.70 0.90 1.14 1.25 1.14 1.04 -4.88%

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