[PAOS] YoY TTM Result on 28-Feb-2009 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 71.49%
YoY- 88.57%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 269,711 183,822 196,382 330,448 281,378 267,834 257,537 0.77%
PBT 6,285 2,912 10,066 -2,299 -8,512 1,906 3,936 8.10%
Tax -2,630 -601 -327 1,297 -251 540 -2,862 -1.39%
NP 3,655 2,311 9,739 -1,002 -8,763 2,446 1,074 22.62%
-
NP to SH 3,655 2,311 9,739 -1,002 -8,763 2,446 1,044 23.20%
-
Tax Rate 41.85% 20.64% 3.25% - - -28.33% 72.71% -
Total Cost 266,056 181,511 186,643 331,450 290,141 265,388 256,463 0.61%
-
Net Worth 99,600 98,855 100,844 92,881 95,458 106,395 101,835 -0.36%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 3,010 3,032 3,028 3,028 1,428 3,008 607 30.55%
Div Payout % 82.36% 131.22% 31.10% 0.00% 0.00% 123.01% 58.14% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 99,600 98,855 100,844 92,881 95,458 106,395 101,835 -0.36%
NOSH 120,000 120,555 121,499 120,625 120,833 119,545 121,232 -0.16%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 1.36% 1.26% 4.96% -0.30% -3.11% 0.91% 0.42% -
ROE 3.67% 2.34% 9.66% -1.08% -9.18% 2.30% 1.03% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 224.76 152.48 161.63 273.95 232.86 224.04 212.43 0.94%
EPS 3.05 1.92 8.02 -0.83 -7.25 2.05 0.86 23.46%
DPS 2.50 2.52 2.50 2.51 1.18 2.52 0.50 30.73%
NAPS 0.83 0.82 0.83 0.77 0.79 0.89 0.84 -0.19%
Adjusted Per Share Value based on latest NOSH - 120,625
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 148.88 101.47 108.40 182.40 155.32 147.84 142.16 0.77%
EPS 2.02 1.28 5.38 -0.55 -4.84 1.35 0.58 23.09%
DPS 1.66 1.67 1.67 1.67 0.79 1.66 0.34 30.21%
NAPS 0.5498 0.5457 0.5567 0.5127 0.5269 0.5873 0.5621 -0.36%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.60 0.80 0.98 0.89 0.86 0.92 0.92 -
P/RPS 0.27 0.52 0.61 0.32 0.37 0.41 0.43 -7.45%
P/EPS 19.70 41.73 12.23 -107.14 -11.86 44.96 106.83 -24.53%
EY 5.08 2.40 8.18 -0.93 -8.43 2.22 0.94 32.43%
DY 4.17 3.14 2.55 2.82 1.37 2.74 0.54 40.54%
P/NAPS 0.72 0.98 1.18 1.16 1.09 1.03 1.10 -6.81%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 26/04/12 27/04/11 29/04/10 29/04/09 29/04/08 27/04/07 28/04/06 -
Price 0.58 0.74 0.95 0.96 0.90 0.93 0.89 -
P/RPS 0.26 0.49 0.59 0.35 0.39 0.42 0.42 -7.67%
P/EPS 19.04 38.60 11.85 -115.57 -12.41 45.45 103.35 -24.54%
EY 5.25 2.59 8.44 -0.87 -8.06 2.20 0.97 32.47%
DY 4.31 3.40 2.63 2.62 1.31 2.71 0.56 40.46%
P/NAPS 0.70 0.90 1.14 1.25 1.14 1.04 1.06 -6.67%

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