[PAOS] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -31.47%
YoY- 51.03%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 313,248 261,214 259,641 288,670 309,188 240,256 220,932 26.07%
PBT 8,240 3,533 5,186 5,736 6,984 5,197 3,736 69.03%
Tax -1,772 -1,349 -1,904 -2,060 -1,620 -1,702 -666 91.44%
NP 6,468 2,184 3,282 3,676 5,364 3,495 3,069 64.00%
-
NP to SH 6,468 2,184 3,282 3,676 5,364 3,495 3,069 64.00%
-
Tax Rate 21.50% 38.18% 36.71% 35.91% 23.20% 32.75% 17.83% -
Total Cost 306,780 259,030 256,358 284,994 303,824 236,761 217,862 25.50%
-
Net Worth 98,950 97,737 100,169 99,155 100,272 99,166 98,829 0.08%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 6,033 3,016 4,022 3,023 6,040 3,023 4,017 30.98%
Div Payout % 93.28% 138.12% 122.55% 82.24% 112.61% 86.51% 130.89% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 98,950 97,737 100,169 99,155 100,272 99,166 98,829 0.08%
NOSH 120,671 120,662 120,686 120,921 120,810 120,934 120,523 0.08%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 2.06% 0.84% 1.26% 1.27% 1.73% 1.45% 1.39% -
ROE 6.54% 2.23% 3.28% 3.71% 5.35% 3.52% 3.11% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 259.59 216.48 215.14 238.73 255.93 198.67 183.31 25.97%
EPS 5.36 1.81 2.72 3.04 4.44 2.89 2.55 63.72%
DPS 5.00 2.50 3.33 2.50 5.00 2.50 3.33 30.96%
NAPS 0.82 0.81 0.83 0.82 0.83 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 121,219
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 172.91 144.19 143.32 159.34 170.67 132.62 121.95 26.07%
EPS 3.57 1.21 1.81 2.03 2.96 1.93 1.69 64.26%
DPS 3.33 1.67 2.22 1.67 3.33 1.67 2.22 30.87%
NAPS 0.5462 0.5395 0.5529 0.5473 0.5535 0.5474 0.5455 0.08%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.55 0.60 0.60 0.54 0.74 0.70 0.80 -
P/RPS 0.21 0.28 0.28 0.23 0.29 0.35 0.44 -38.79%
P/EPS 10.26 33.15 22.06 17.76 16.67 24.22 31.41 -52.40%
EY 9.75 3.02 4.53 5.63 6.00 4.13 3.18 110.33%
DY 9.09 4.17 5.56 4.63 6.76 3.57 4.17 67.72%
P/NAPS 0.67 0.74 0.72 0.66 0.89 0.85 0.98 -22.30%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 25/10/12 31/07/12 26/04/12 20/01/12 27/10/11 29/07/11 27/04/11 -
Price 0.55 0.53 0.58 0.55 0.60 0.75 0.74 -
P/RPS 0.21 0.24 0.27 0.23 0.23 0.38 0.40 -34.79%
P/EPS 10.26 29.28 21.32 18.09 13.51 25.95 29.06 -49.88%
EY 9.75 3.42 4.69 5.53 7.40 3.85 3.44 99.64%
DY 9.09 4.72 5.75 4.55 8.33 3.33 4.50 59.45%
P/NAPS 0.67 0.65 0.70 0.67 0.72 0.91 0.90 -17.78%

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