[PAOS] YoY TTM Result on 31-May-2004 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -3.32%
YoY- 19.9%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 270,322 223,503 292,849 402,565 374,193 279,887 250,312 1.28%
PBT 2,511 1,807 5,063 9,261 7,781 11,515 21,044 -29.82%
Tax -821 795 -3,089 -1,614 -1,403 -2,907 -4,710 -25.24%
NP 1,690 2,602 1,974 7,647 6,378 8,608 16,334 -31.47%
-
NP to SH 1,690 2,572 1,974 7,647 6,378 8,608 16,334 -31.47%
-
Tax Rate 32.70% -44.00% 61.01% 17.43% 18.03% 25.25% 22.38% -
Total Cost 268,632 220,901 290,875 394,918 367,815 271,279 233,978 2.32%
-
Net Worth 100,571 102,985 106,835 109,397 110,001 59,922 101,400 -0.13%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 2,922 1,514 2,112 4,531 4,503 5,997 2,998 -0.42%
Div Payout % 172.95% 58.88% 106.99% 59.26% 70.61% 69.68% 18.36% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 100,571 102,985 106,835 109,397 110,001 59,922 101,400 -0.13%
NOSH 114,285 121,159 121,403 60,440 60,110 59,922 60,000 11.33%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 0.63% 1.16% 0.67% 1.90% 1.70% 3.08% 6.53% -
ROE 1.68% 2.50% 1.85% 6.99% 5.80% 14.37% 16.11% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 236.53 184.47 241.22 666.05 622.51 467.08 417.19 -9.02%
EPS 1.48 2.12 1.63 12.65 10.61 14.37 27.22 -38.43%
DPS 2.56 1.25 1.74 7.50 7.50 10.00 5.00 -10.55%
NAPS 0.88 0.85 0.88 1.81 1.83 1.00 1.69 -10.30%
Adjusted Per Share Value based on latest NOSH - 60,440
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 149.21 123.37 161.65 222.21 206.55 154.49 138.17 1.28%
EPS 0.93 1.42 1.09 4.22 3.52 4.75 9.02 -31.51%
DPS 1.61 0.84 1.17 2.50 2.49 3.31 1.66 -0.50%
NAPS 0.5551 0.5685 0.5897 0.6039 0.6072 0.3308 0.5597 -0.13%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.88 0.92 1.06 1.05 1.04 1.16 1.17 -
P/RPS 0.37 0.50 0.44 0.16 0.17 0.25 0.28 4.75%
P/EPS 59.51 43.34 65.19 8.30 9.80 8.08 4.30 54.91%
EY 1.68 2.31 1.53 12.05 10.20 12.38 23.27 -35.45%
DY 2.91 1.36 1.64 7.14 7.21 8.62 4.27 -6.18%
P/NAPS 1.00 1.08 1.20 0.58 0.57 1.16 0.69 6.37%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 28/07/06 29/07/05 30/07/04 31/07/03 30/07/02 27/07/01 -
Price 0.88 1.00 1.03 1.10 1.07 1.14 1.23 -
P/RPS 0.37 0.54 0.43 0.17 0.17 0.24 0.29 4.14%
P/EPS 59.51 47.11 63.35 8.69 10.08 7.94 4.52 53.63%
EY 1.68 2.12 1.58 11.50 9.92 12.60 22.13 -34.91%
DY 2.91 1.25 1.69 6.82 7.01 8.77 4.07 -5.43%
P/NAPS 1.00 1.18 1.17 0.61 0.58 1.14 0.73 5.38%

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