[PAOS] QoQ Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 27.84%
YoY- 43.85%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 309,188 240,256 220,932 187,258 157,424 143,623 167,333 50.40%
PBT 6,984 5,197 3,736 2,934 2,104 1,894 2,378 104.68%
Tax -1,620 -1,702 -666 -500 -200 -796 -926 45.04%
NP 5,364 3,495 3,069 2,434 1,904 1,098 1,452 138.40%
-
NP to SH 5,364 3,495 3,069 2,434 1,904 1,098 1,452 138.40%
-
Tax Rate 23.20% 32.75% 17.83% 17.04% 9.51% 42.03% 38.94% -
Total Cost 303,824 236,761 217,862 184,824 155,520 142,525 165,881 49.53%
-
Net Worth 100,272 99,166 98,829 97,600 100,082 97,734 100,430 -0.10%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 6,040 3,023 4,017 3,012 6,102 3,016 4,033 30.80%
Div Payout % 112.61% 86.51% 130.89% 123.76% 320.51% 274.73% 277.78% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 100,272 99,166 98,829 97,600 100,082 97,734 100,430 -0.10%
NOSH 120,810 120,934 120,523 120,495 122,051 120,659 121,000 -0.10%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 1.73% 1.45% 1.39% 1.30% 1.21% 0.76% 0.87% -
ROE 5.35% 3.52% 3.11% 2.49% 1.90% 1.12% 1.45% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 255.93 198.67 183.31 155.41 128.98 119.03 138.29 50.56%
EPS 4.44 2.89 2.55 2.02 1.56 0.91 1.20 138.65%
DPS 5.00 2.50 3.33 2.50 5.00 2.50 3.33 31.02%
NAPS 0.83 0.82 0.82 0.81 0.82 0.81 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 121,475
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 170.67 132.62 121.95 103.36 86.90 79.28 92.37 50.40%
EPS 2.96 1.93 1.69 1.34 1.05 0.61 0.80 138.65%
DPS 3.33 1.67 2.22 1.66 3.37 1.67 2.23 30.54%
NAPS 0.5535 0.5474 0.5455 0.5387 0.5524 0.5395 0.5544 -0.10%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.74 0.70 0.80 0.85 0.81 0.87 0.98 -
P/RPS 0.29 0.35 0.44 0.55 0.63 0.73 0.71 -44.85%
P/EPS 16.67 24.22 31.41 42.08 51.92 95.60 81.67 -65.23%
EY 6.00 4.13 3.18 2.38 1.93 1.05 1.22 188.35%
DY 6.76 3.57 4.17 2.94 6.17 2.87 3.40 57.91%
P/NAPS 0.89 0.85 0.98 1.05 0.99 1.07 1.18 -17.09%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 29/07/11 27/04/11 25/01/11 28/10/10 29/07/10 29/04/10 -
Price 0.60 0.75 0.74 0.71 0.83 0.82 0.95 -
P/RPS 0.23 0.38 0.40 0.46 0.64 0.69 0.69 -51.82%
P/EPS 13.51 25.95 29.06 35.15 53.21 90.11 79.17 -69.13%
EY 7.40 3.85 3.44 2.85 1.88 1.11 1.26 224.46%
DY 8.33 3.33 4.50 3.52 6.02 3.05 3.51 77.64%
P/NAPS 0.72 0.91 0.90 0.88 1.01 1.01 1.14 -26.32%

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