[PAOS] YoY TTM Result on 29-Feb-2004 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -0.37%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 267,834 257,537 294,862 454,689 280,876 293,212 179,083 6.93%
PBT 1,906 3,936 4,534 10,203 6,849 17,679 13,544 -27.86%
Tax 540 -2,862 -496 -2,293 -1,377 -4,610 -2,400 -
NP 2,446 1,074 4,038 7,910 5,472 13,069 11,144 -22.32%
-
NP to SH 2,446 1,044 4,038 7,910 5,472 13,069 11,144 -22.32%
-
Tax Rate -28.33% 72.71% 10.94% 22.47% 20.11% 26.08% 17.72% -
Total Cost 265,388 256,463 290,824 446,779 275,404 280,143 167,939 7.92%
-
Net Worth 106,395 101,835 109,086 112,870 108,570 107,279 98,374 1.31%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 3,008 607 4,527 4,515 4,494 4,501 1,498 12.31%
Div Payout % 123.01% 58.14% 112.11% 57.08% 82.13% 34.45% 13.45% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 106,395 101,835 109,086 112,870 108,570 107,279 98,374 1.31%
NOSH 119,545 121,232 121,206 60,358 60,316 59,999 59,984 12.17%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 0.91% 0.42% 1.37% 1.74% 1.95% 4.46% 6.22% -
ROE 2.30% 1.03% 3.70% 7.01% 5.04% 12.18% 11.33% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 224.04 212.43 243.27 753.31 465.67 488.69 298.55 -4.67%
EPS 2.05 0.86 3.33 13.11 9.07 21.78 18.58 -30.73%
DPS 2.52 0.50 3.73 7.50 7.50 7.50 2.50 0.13%
NAPS 0.89 0.84 0.90 1.87 1.80 1.788 1.64 -9.68%
Adjusted Per Share Value based on latest NOSH - 60,358
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 147.84 142.16 162.76 250.98 155.04 161.85 98.85 6.93%
EPS 1.35 0.58 2.23 4.37 3.02 7.21 6.15 -22.32%
DPS 1.66 0.34 2.50 2.49 2.48 2.48 0.83 12.24%
NAPS 0.5873 0.5621 0.6021 0.623 0.5993 0.5922 0.543 1.31%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.92 0.92 1.07 1.04 1.09 1.31 1.26 -
P/RPS 0.41 0.43 0.44 0.14 0.23 0.27 0.42 -0.40%
P/EPS 44.96 106.83 32.12 7.94 12.01 6.01 6.78 37.04%
EY 2.22 0.94 3.11 12.60 8.32 16.63 14.74 -27.04%
DY 2.74 0.54 3.49 7.21 6.88 5.73 1.98 5.56%
P/NAPS 1.03 1.10 1.19 0.56 0.61 0.73 0.77 4.96%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 29/04/02 27/04/01 -
Price 0.93 0.89 1.05 1.12 1.03 1.21 1.23 -
P/RPS 0.42 0.42 0.43 0.15 0.22 0.25 0.41 0.40%
P/EPS 45.45 103.35 31.52 8.55 11.35 5.56 6.62 37.84%
EY 2.20 0.97 3.17 11.70 8.81 18.00 15.10 -27.44%
DY 2.71 0.56 3.56 6.70 7.28 6.20 2.03 4.93%
P/NAPS 1.04 1.06 1.17 0.60 0.57 0.68 0.75 5.59%

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