[PAOS] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 17.68%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 60,304 60,375 207,078 285,674 269,711 183,822 196,382 -17.84%
PBT 5,310 2,087 7,788 5,106 6,285 2,912 10,066 -10.10%
Tax -2,052 -1,085 -3,221 -972 -2,630 -601 -327 35.77%
NP 3,258 1,002 4,567 4,134 3,655 2,311 9,739 -16.66%
-
NP to SH 3,258 1,002 4,567 4,134 3,655 2,311 9,739 -16.66%
-
Tax Rate 38.64% 51.99% 41.36% 19.04% 41.85% 20.64% 3.25% -
Total Cost 57,046 59,373 202,511 281,540 266,056 181,511 186,643 -17.91%
-
Net Worth 99,776 101,043 102,619 101,533 99,600 98,855 100,844 -0.17%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 3,022 3,115 3,019 3,019 3,010 3,032 3,028 -0.03%
Div Payout % 92.78% 310.93% 66.12% 73.04% 82.36% 131.22% 31.10% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 99,776 101,043 102,619 101,533 99,600 98,855 100,844 -0.17%
NOSH 120,212 121,739 120,729 120,873 120,000 120,555 121,499 -0.17%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 5.40% 1.66% 2.21% 1.45% 1.36% 1.26% 4.96% -
ROE 3.27% 0.99% 4.45% 4.07% 3.67% 2.34% 9.66% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 50.16 49.59 171.52 236.34 224.76 152.48 161.63 -17.70%
EPS 2.71 0.82 3.78 3.42 3.05 1.92 8.02 -16.52%
DPS 2.50 2.56 2.50 2.50 2.50 2.52 2.50 0.00%
NAPS 0.83 0.83 0.85 0.84 0.83 0.82 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,873
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 33.29 33.33 114.30 157.69 148.88 101.47 108.40 -17.84%
EPS 1.80 0.55 2.52 2.28 2.02 1.28 5.38 -16.66%
DPS 1.67 1.72 1.67 1.67 1.66 1.67 1.67 0.00%
NAPS 0.5508 0.5577 0.5664 0.5605 0.5498 0.5457 0.5567 -0.17%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.62 0.70 0.80 0.57 0.60 0.80 0.98 -
P/RPS 1.24 1.41 0.47 0.24 0.27 0.52 0.61 12.53%
P/EPS 22.88 85.05 21.15 16.67 19.70 41.73 12.23 10.99%
EY 4.37 1.18 4.73 6.00 5.08 2.40 8.18 -9.91%
DY 4.03 3.66 3.13 4.39 4.17 3.14 2.55 7.91%
P/NAPS 0.75 0.84 0.94 0.68 0.72 0.98 1.18 -7.26%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 28/04/15 28/04/14 24/04/13 26/04/12 27/04/11 29/04/10 -
Price 0.705 0.65 0.685 0.65 0.58 0.74 0.95 -
P/RPS 1.41 1.31 0.40 0.28 0.26 0.49 0.59 15.61%
P/EPS 26.01 78.97 18.11 19.01 19.04 38.60 11.85 13.98%
EY 3.84 1.27 5.52 5.26 5.25 2.59 8.44 -12.28%
DY 3.55 3.94 3.65 3.85 4.31 3.40 2.63 5.12%
P/NAPS 0.85 0.78 0.81 0.77 0.70 0.90 1.14 -4.77%

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