[PAOS] YoY TTM Result on 31-Aug-2009 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -3.42%
YoY- 364.47%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 262,229 278,620 125,350 239,930 375,212 265,094 229,796 2.22%
PBT 3,847 6,417 1,601 9,560 -5,033 -4,798 1,940 12.07%
Tax -1,387 -2,057 -486 -182 1,487 -593 652 -
NP 2,460 4,360 1,115 9,378 -3,546 -5,391 2,592 -0.86%
-
NP to SH 2,460 4,360 1,115 9,378 -3,546 -5,391 2,562 -0.67%
-
Tax Rate 36.05% 32.06% 30.36% 1.90% - - -33.61% -
Total Cost 259,769 274,260 124,235 230,552 378,758 270,485 227,204 2.25%
-
Net Worth 98,950 100,272 100,082 100,255 94,919 99,002 10,907,357 -54.29%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 3,008 3,017 3,044 3,017 1,521 2,922 1,514 12.11%
Div Payout % 122.29% 69.20% 273.04% 32.18% 0.00% 0.00% 59.11% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 98,950 100,272 100,082 100,255 94,919 99,002 10,907,357 -54.29%
NOSH 120,671 120,810 122,051 120,789 121,692 120,735 122,142 -0.20%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 0.94% 1.56% 0.89% 3.91% -0.95% -2.03% 1.13% -
ROE 2.49% 4.35% 1.11% 9.35% -3.74% -5.45% 0.02% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 217.31 230.63 102.70 198.63 308.33 219.57 188.14 2.42%
EPS 2.04 3.61 0.91 7.76 -2.91 -4.47 2.10 -0.48%
DPS 2.50 2.50 2.49 2.50 1.25 2.42 1.25 12.23%
NAPS 0.82 0.83 0.82 0.83 0.78 0.82 89.30 -54.20%
Adjusted Per Share Value based on latest NOSH - 120,789
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 144.75 153.79 69.19 132.44 207.11 146.33 126.84 2.22%
EPS 1.36 2.41 0.62 5.18 -1.96 -2.98 1.41 -0.59%
DPS 1.66 1.67 1.68 1.67 0.84 1.61 0.84 12.01%
NAPS 0.5462 0.5535 0.5524 0.5534 0.5239 0.5465 60.2071 -54.29%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.55 0.74 0.81 0.90 0.95 0.86 0.96 -
P/RPS 0.25 0.32 0.79 0.45 0.31 0.39 0.51 -11.19%
P/EPS 26.98 20.50 88.67 11.59 -32.60 -19.26 45.77 -8.42%
EY 3.71 4.88 1.13 8.63 -3.07 -5.19 2.18 9.25%
DY 4.55 3.38 3.08 2.78 1.32 2.82 1.30 23.19%
P/NAPS 0.67 0.89 0.99 1.08 1.22 1.05 0.01 101.40%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 25/10/12 27/10/11 28/10/10 28/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.55 0.60 0.83 0.88 0.93 0.91 0.97 -
P/RPS 0.25 0.26 0.81 0.44 0.30 0.41 0.52 -11.48%
P/EPS 26.98 16.63 90.85 11.33 -31.92 -20.38 46.24 -8.58%
EY 3.71 6.01 1.10 8.82 -3.13 -4.91 2.16 9.42%
DY 4.55 4.17 3.01 2.84 1.34 2.66 1.29 23.35%
P/NAPS 0.67 0.72 1.01 1.06 1.19 1.11 0.01 101.40%

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