[PAOS] QoQ Annualized Quarter Result on 28-Feb-2003 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 4.36%
YoY- -39.79%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 435,060 501,616 374,193 297,296 292,550 266,204 279,887 34.15%
PBT 11,542 11,360 7,780 7,350 6,900 6,232 11,514 0.16%
Tax -2,360 -2,320 -1,403 -1,026 -840 -680 -2,090 8.42%
NP 9,182 9,040 6,377 6,324 6,060 5,552 9,424 -1.71%
-
NP to SH 9,182 9,040 6,377 6,324 6,060 5,552 9,424 -1.71%
-
Tax Rate 20.45% 20.42% 18.03% 13.96% 12.17% 10.91% 18.15% -
Total Cost 425,878 492,576 367,816 290,972 286,490 260,652 270,463 35.31%
-
Net Worth 111,004 108,770 109,989 108,618 107,399 107,554 106,297 2.92%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 3,016 - 4,507 2,011 2,999 - 2,999 0.37%
Div Payout % 32.85% - 70.69% 31.81% 49.50% - 31.83% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 111,004 108,770 109,989 108,618 107,399 107,554 106,297 2.92%
NOSH 60,328 60,427 60,103 60,343 59,999 60,086 59,987 0.37%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 2.11% 1.80% 1.70% 2.13% 2.07% 2.09% 3.37% -
ROE 8.27% 8.31% 5.80% 5.82% 5.64% 5.16% 8.87% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 721.15 830.11 622.58 492.67 487.58 443.03 466.58 33.64%
EPS 15.22 14.96 10.61 10.48 10.10 9.24 15.71 -2.08%
DPS 5.00 0.00 7.50 3.33 5.00 0.00 5.00 0.00%
NAPS 1.84 1.80 1.83 1.80 1.79 1.79 1.772 2.53%
Adjusted Per Share Value based on latest NOSH - 60,316
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 240.15 276.89 206.55 164.10 161.48 146.94 154.49 34.15%
EPS 5.07 4.99 3.52 3.49 3.35 3.06 5.20 -1.67%
DPS 1.67 0.00 2.49 1.11 1.66 0.00 1.66 0.40%
NAPS 0.6127 0.6004 0.6071 0.5996 0.5928 0.5937 0.5867 2.93%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.04 1.03 1.04 1.09 1.07 1.13 1.16 -
P/RPS 0.14 0.12 0.17 0.22 0.22 0.26 0.25 -32.03%
P/EPS 6.83 6.89 9.80 10.40 10.59 12.23 7.38 -5.02%
EY 14.63 14.52 10.20 9.61 9.44 8.18 13.54 5.29%
DY 4.81 0.00 7.21 3.06 4.67 0.00 4.31 7.58%
P/NAPS 0.57 0.57 0.57 0.61 0.60 0.63 0.65 -8.37%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 30/07/02 -
Price 1.04 1.03 1.07 1.03 1.09 1.10 1.14 -
P/RPS 0.14 0.12 0.17 0.21 0.22 0.25 0.24 -30.16%
P/EPS 6.83 6.89 10.08 9.83 10.79 11.90 7.26 -3.98%
EY 14.63 14.52 9.92 10.17 9.27 8.40 13.78 4.06%
DY 4.81 0.00 7.01 3.24 4.59 0.00 4.39 6.27%
P/NAPS 0.57 0.57 0.58 0.57 0.61 0.61 0.64 -7.42%

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