[PAOS] QoQ Annualized Quarter Result on 30-Nov-2001 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- -26.07%
YoY- -23.53%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 266,204 279,887 295,977 277,748 344,584 250,312 238,777 7.49%
PBT 6,232 11,514 13,570 14,390 19,000 21,044 17,997 -50.59%
Tax -680 -2,090 -3,066 -3,300 -4,000 -4,710 -3,258 -64.71%
NP 5,552 9,424 10,504 11,090 15,000 16,334 14,738 -47.74%
-
NP to SH 5,552 9,424 10,504 11,090 15,000 16,334 14,738 -47.74%
-
Tax Rate 10.91% 18.15% 22.59% 22.93% 21.05% 22.38% 18.10% -
Total Cost 260,652 270,463 285,473 266,658 329,584 233,978 224,038 10.58%
-
Net Worth 107,554 106,297 107,280 105,018 104,400 102,238 98,417 6.08%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 2,999 3,999 6,001 - 1,512 2,000 -
Div Payout % - 31.83% 38.08% 54.11% - 9.26% 13.57% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 107,554 106,297 107,280 105,018 104,400 102,238 98,417 6.08%
NOSH 60,086 59,987 60,000 60,010 60,000 60,496 60,010 0.08%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 2.09% 3.37% 3.55% 3.99% 4.35% 6.53% 6.17% -
ROE 5.16% 8.87% 9.79% 10.56% 14.37% 15.98% 14.98% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 443.03 466.58 493.30 462.83 574.31 413.76 397.89 7.40%
EPS 9.24 15.71 17.51 18.48 25.00 27.00 24.56 -47.79%
DPS 0.00 5.00 6.67 10.00 0.00 2.50 3.33 -
NAPS 1.79 1.772 1.788 1.75 1.74 1.69 1.64 5.99%
Adjusted Per Share Value based on latest NOSH - 60,033
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 146.94 154.49 163.38 153.31 190.21 138.17 131.80 7.49%
EPS 3.06 5.20 5.80 6.12 8.28 9.02 8.14 -47.81%
DPS 0.00 1.66 2.21 3.31 0.00 0.83 1.10 -
NAPS 0.5937 0.5867 0.5922 0.5797 0.5763 0.5643 0.5433 6.07%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.13 1.16 1.31 1.24 1.24 1.17 1.26 -
P/RPS 0.26 0.25 0.27 0.27 0.22 0.28 0.32 -12.89%
P/EPS 12.23 7.38 7.48 6.71 4.96 4.33 5.13 78.17%
EY 8.18 13.54 13.36 14.90 20.16 23.08 19.49 -43.85%
DY 0.00 4.31 5.09 8.06 0.00 2.14 2.65 -
P/NAPS 0.63 0.65 0.73 0.71 0.71 0.69 0.77 -12.48%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/10/02 30/07/02 29/04/02 29/01/02 30/10/01 27/07/01 27/04/01 -
Price 1.10 1.14 1.21 1.29 1.20 1.23 1.23 -
P/RPS 0.25 0.24 0.25 0.28 0.21 0.30 0.31 -13.32%
P/EPS 11.90 7.26 6.91 6.98 4.80 4.56 5.01 77.74%
EY 8.40 13.78 14.47 14.33 20.83 21.95 19.97 -43.77%
DY 0.00 4.39 5.51 7.75 0.00 2.03 2.71 -
P/NAPS 0.61 0.64 0.68 0.74 0.69 0.73 0.75 -12.83%

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