[PAOS] YoY TTM Result on 31-May-2009 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 1069.06%
YoY- 189.04%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 261,214 240,679 143,623 312,132 305,038 270,322 223,503 2.63%
PBT 3,533 5,197 1,894 9,935 -12,795 2,511 1,807 11.81%
Tax -1,349 -1,702 -796 -225 1,890 -821 795 -
NP 2,184 3,495 1,098 9,710 -10,905 1,690 2,602 -2.87%
-
NP to SH 2,184 3,495 1,098 9,710 -10,905 1,690 2,572 -2.68%
-
Tax Rate 38.18% 32.75% 42.03% 2.26% - 32.70% -44.00% -
Total Cost 259,030 237,184 142,525 302,422 315,943 268,632 220,901 2.68%
-
Net Worth 97,904 98,814 72,900 100,272 94,056 100,571 102,985 -0.83%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,010 3,032 3,028 3,028 - 2,922 1,514 12.12%
Div Payout % 137.83% 86.77% 275.83% 31.19% - 172.95% 58.88% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 97,904 98,814 72,900 100,272 94,056 100,571 102,985 -0.83%
NOSH 120,869 120,505 90,000 120,810 120,584 114,285 121,159 -0.03%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.84% 1.45% 0.76% 3.11% -3.57% 0.63% 1.16% -
ROE 2.23% 3.54% 1.51% 9.68% -11.59% 1.68% 2.50% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 216.11 199.73 159.58 258.37 252.97 236.53 184.47 2.67%
EPS 1.81 2.90 1.22 8.04 -9.04 1.48 2.12 -2.59%
DPS 2.50 2.50 3.37 2.51 0.00 2.56 1.25 12.23%
NAPS 0.81 0.82 0.81 0.83 0.78 0.88 0.85 -0.79%
Adjusted Per Share Value based on latest NOSH - 120,810
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 144.19 132.85 79.28 172.29 168.38 149.21 123.37 2.63%
EPS 1.21 1.93 0.61 5.36 -6.02 0.93 1.42 -2.62%
DPS 1.66 1.67 1.67 1.67 0.00 1.61 0.84 12.01%
NAPS 0.5404 0.5454 0.4024 0.5535 0.5192 0.5551 0.5685 -0.84%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.60 0.70 0.87 1.04 0.90 0.88 0.92 -
P/RPS 0.28 0.35 0.55 0.40 0.36 0.37 0.50 -9.20%
P/EPS 33.21 24.14 71.31 12.94 -9.95 59.51 43.34 -4.33%
EY 3.01 4.14 1.40 7.73 -10.05 1.68 2.31 4.50%
DY 4.17 3.57 3.87 2.41 0.00 2.91 1.36 20.51%
P/NAPS 0.74 0.85 1.07 1.25 1.15 1.00 1.08 -6.10%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 29/07/11 29/07/10 30/07/09 29/07/08 24/07/07 28/07/06 -
Price 0.53 0.75 0.82 0.93 0.97 0.88 1.00 -
P/RPS 0.25 0.38 0.51 0.36 0.38 0.37 0.54 -12.03%
P/EPS 29.33 25.86 67.21 11.57 -10.73 59.51 47.11 -7.58%
EY 3.41 3.87 1.49 8.64 -9.32 1.68 2.12 8.23%
DY 4.72 3.33 4.10 2.70 0.00 2.91 1.25 24.76%
P/NAPS 0.65 0.91 1.01 1.12 1.24 1.00 1.18 -9.45%

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