[PAOS] YoY TTM Result on 31-Aug-2010 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 1.55%
YoY- -88.11%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 254,568 262,229 278,620 125,350 239,930 375,212 265,094 -0.67%
PBT 7,697 3,847 6,417 1,601 9,560 -5,033 -4,798 -
Tax -2,572 -1,387 -2,057 -486 -182 1,487 -593 27.67%
NP 5,125 2,460 4,360 1,115 9,378 -3,546 -5,391 -
-
NP to SH 5,125 2,460 4,360 1,115 9,378 -3,546 -5,391 -
-
Tax Rate 33.42% 36.05% 32.06% 30.36% 1.90% - - -
Total Cost 249,443 259,769 274,260 124,235 230,552 378,758 270,485 -1.33%
-
Net Worth 101,518 98,950 100,272 100,082 100,255 94,919 99,002 0.41%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 3,021 3,008 3,017 3,044 3,017 1,521 2,922 0.55%
Div Payout % 58.96% 122.29% 69.20% 273.04% 32.18% 0.00% 0.00% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 101,518 98,950 100,272 100,082 100,255 94,919 99,002 0.41%
NOSH 120,855 120,671 120,810 122,051 120,789 121,692 120,735 0.01%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 2.01% 0.94% 1.56% 0.89% 3.91% -0.95% -2.03% -
ROE 5.05% 2.49% 4.35% 1.11% 9.35% -3.74% -5.45% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 210.64 217.31 230.63 102.70 198.63 308.33 219.57 -0.68%
EPS 4.24 2.04 3.61 0.91 7.76 -2.91 -4.47 -
DPS 2.50 2.50 2.50 2.49 2.50 1.25 2.42 0.54%
NAPS 0.84 0.82 0.83 0.82 0.83 0.78 0.82 0.40%
Adjusted Per Share Value based on latest NOSH - 122,051
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 140.52 144.75 153.79 69.19 132.44 207.11 146.33 -0.67%
EPS 2.83 1.36 2.41 0.62 5.18 -1.96 -2.98 -
DPS 1.67 1.66 1.67 1.68 1.67 0.84 1.61 0.61%
NAPS 0.5604 0.5462 0.5535 0.5524 0.5534 0.5239 0.5465 0.41%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.72 0.55 0.74 0.81 0.90 0.95 0.86 -
P/RPS 0.34 0.25 0.32 0.79 0.45 0.31 0.39 -2.25%
P/EPS 16.98 26.98 20.50 88.67 11.59 -32.60 -19.26 -
EY 5.89 3.71 4.88 1.13 8.63 -3.07 -5.19 -
DY 3.47 4.55 3.38 3.08 2.78 1.32 2.82 3.51%
P/NAPS 0.86 0.67 0.89 0.99 1.08 1.22 1.05 -3.26%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 25/10/12 27/10/11 28/10/10 28/10/09 29/10/08 30/10/07 -
Price 0.83 0.55 0.60 0.83 0.88 0.93 0.91 -
P/RPS 0.39 0.25 0.26 0.81 0.44 0.30 0.41 -0.82%
P/EPS 19.57 26.98 16.63 90.85 11.33 -31.92 -20.38 -
EY 5.11 3.71 6.01 1.10 8.82 -3.13 -4.91 -
DY 3.01 4.55 4.17 3.01 2.84 1.34 2.66 2.07%
P/NAPS 0.99 0.67 0.72 1.01 1.06 1.19 1.11 -1.88%

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