[PAOS] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -10.7%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 307,608 313,248 261,214 259,641 288,670 309,188 240,256 17.85%
PBT 8,110 8,240 3,533 5,186 5,736 6,984 5,197 34.42%
Tax -1,776 -1,772 -1,349 -1,904 -2,060 -1,620 -1,702 2.86%
NP 6,334 6,468 2,184 3,282 3,676 5,364 3,495 48.48%
-
NP to SH 6,334 6,468 2,184 3,282 3,676 5,364 3,495 48.48%
-
Tax Rate 21.90% 21.50% 38.18% 36.71% 35.91% 23.20% 32.75% -
Total Cost 301,274 306,780 259,030 256,358 284,994 303,824 236,761 17.37%
-
Net Worth 100,328 98,950 97,737 100,169 99,155 100,272 99,166 0.77%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 3,021 6,033 3,016 4,022 3,023 6,040 3,023 -0.04%
Div Payout % 47.71% 93.28% 138.12% 122.55% 82.24% 112.61% 86.51% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 100,328 98,950 97,737 100,169 99,155 100,272 99,166 0.77%
NOSH 120,877 120,671 120,662 120,686 120,921 120,810 120,934 -0.03%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.06% 2.06% 0.84% 1.26% 1.27% 1.73% 1.45% -
ROE 6.31% 6.54% 2.23% 3.28% 3.71% 5.35% 3.52% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 254.48 259.59 216.48 215.14 238.73 255.93 198.67 17.89%
EPS 5.24 5.36 1.81 2.72 3.04 4.44 2.89 48.53%
DPS 2.50 5.00 2.50 3.33 2.50 5.00 2.50 0.00%
NAPS 0.83 0.82 0.81 0.83 0.82 0.83 0.82 0.80%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 169.80 172.91 144.19 143.32 159.34 170.67 132.62 17.85%
EPS 3.50 3.57 1.21 1.81 2.03 2.96 1.93 48.54%
DPS 1.67 3.33 1.67 2.22 1.67 3.33 1.67 0.00%
NAPS 0.5538 0.5462 0.5395 0.5529 0.5473 0.5535 0.5474 0.77%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.55 0.55 0.60 0.60 0.54 0.74 0.70 -
P/RPS 0.22 0.21 0.28 0.28 0.23 0.29 0.35 -26.55%
P/EPS 10.50 10.26 33.15 22.06 17.76 16.67 24.22 -42.63%
EY 9.53 9.75 3.02 4.53 5.63 6.00 4.13 74.35%
DY 4.55 9.09 4.17 5.56 4.63 6.76 3.57 17.49%
P/NAPS 0.66 0.67 0.74 0.72 0.66 0.89 0.85 -15.48%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 25/10/12 31/07/12 26/04/12 20/01/12 27/10/11 29/07/11 -
Price 0.60 0.55 0.53 0.58 0.55 0.60 0.75 -
P/RPS 0.24 0.21 0.24 0.27 0.23 0.23 0.38 -26.32%
P/EPS 11.45 10.26 29.28 21.32 18.09 13.51 25.95 -41.95%
EY 8.73 9.75 3.42 4.69 5.53 7.40 3.85 72.34%
DY 4.17 9.09 4.72 5.75 4.55 8.33 3.33 16.13%
P/NAPS 0.72 0.67 0.65 0.70 0.67 0.72 0.91 -14.41%

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