[PAOS] YoY TTM Result on 30-Nov-2001 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- -11.36%
YoY- 101.74%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 324,932 445,448 287,288 263,096 126,090 26.67%
PBT 5,810 10,102 7,770 19,288 8,951 -10.23%
Tax -791 -2,163 -1,677 -4,660 -1,700 -17.39%
NP 5,019 7,939 6,093 14,628 7,251 -8.78%
-
NP to SH 5,019 7,939 6,093 14,628 7,251 -8.78%
-
Tax Rate 13.61% 21.41% 21.58% 24.16% 18.99% -
Total Cost 319,913 437,509 281,195 248,468 118,839 28.06%
-
Net Worth 110,166 111,115 107,269 105,058 94,722 3.84%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 4,527 4,515 4,494 4,501 1,498 31.82%
Div Payout % 90.20% 56.87% 73.76% 30.77% 20.67% -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 110,166 111,115 107,269 105,058 94,722 3.84%
NOSH 60,200 60,388 59,927 60,033 59,950 0.10%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 1.54% 1.78% 2.12% 5.56% 5.75% -
ROE 4.56% 7.14% 5.68% 13.92% 7.65% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 539.75 737.64 479.40 438.25 210.32 26.54%
EPS 8.34 13.15 10.17 24.37 12.09 -8.85%
DPS 7.50 7.50 7.50 7.50 2.50 31.58%
NAPS 1.83 1.84 1.79 1.75 1.58 3.73%
Adjusted Per Share Value based on latest NOSH - 60,033
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 179.36 245.88 158.58 145.23 69.60 26.68%
EPS 2.77 4.38 3.36 8.07 4.00 -8.77%
DPS 2.50 2.49 2.48 2.48 0.83 31.71%
NAPS 0.6081 0.6133 0.5921 0.5799 0.5229 3.84%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.11 1.04 1.07 1.24 1.20 -
P/RPS 0.21 0.14 0.22 0.28 0.57 -22.07%
P/EPS 13.31 7.91 10.52 5.09 9.92 7.62%
EY 7.51 12.64 9.50 19.65 10.08 -7.08%
DY 6.76 7.21 7.01 6.05 2.08 34.24%
P/NAPS 0.61 0.57 0.60 0.71 0.76 -5.34%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 28/01/05 30/01/04 29/01/03 29/01/02 - -
Price 1.18 1.04 1.09 1.29 0.00 -
P/RPS 0.22 0.14 0.23 0.29 0.00 -
P/EPS 14.15 7.91 10.72 5.29 0.00 -
EY 7.07 12.64 9.33 18.89 0.00 -
DY 6.36 7.21 6.88 5.81 0.00 -
P/NAPS 0.64 0.57 0.61 0.74 0.00 -

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