[PAOS] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -2.07%
YoY- 72.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 225,860 276,415 292,254 307,608 313,248 261,214 259,641 -8.85%
PBT 10,268 7,190 7,284 8,110 8,240 3,533 5,186 57.48%
Tax -2,920 -2,285 -1,401 -1,776 -1,772 -1,349 -1,904 32.88%
NP 7,348 4,905 5,882 6,334 6,468 2,184 3,282 70.88%
-
NP to SH 7,348 4,905 5,882 6,334 6,468 2,184 3,282 70.88%
-
Tax Rate 28.44% 31.78% 19.23% 21.90% 21.50% 38.18% 36.71% -
Total Cost 218,512 271,510 286,372 301,274 306,780 259,030 256,358 -10.07%
-
Net Worth 101,518 100,274 101,536 100,328 98,950 97,737 100,169 0.89%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 6,042 3,020 4,029 3,021 6,033 3,016 4,022 31.07%
Div Payout % 82.24% 61.58% 68.49% 47.71% 93.28% 138.12% 122.55% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 101,518 100,274 101,536 100,328 98,950 97,737 100,169 0.89%
NOSH 120,855 120,812 120,876 120,877 120,671 120,662 120,686 0.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 3.25% 1.77% 2.01% 2.06% 2.06% 0.84% 1.26% -
ROE 7.24% 4.89% 5.79% 6.31% 6.54% 2.23% 3.28% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 186.88 228.80 241.78 254.48 259.59 216.48 215.14 -8.93%
EPS 6.08 4.06 4.87 5.24 5.36 1.81 2.72 70.70%
DPS 5.00 2.50 3.33 2.50 5.00 2.50 3.33 31.02%
NAPS 0.84 0.83 0.84 0.83 0.82 0.81 0.83 0.79%
Adjusted Per Share Value based on latest NOSH - 121,093
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 124.67 152.58 161.32 169.80 172.91 144.19 143.32 -8.85%
EPS 4.06 2.71 3.25 3.50 3.57 1.21 1.81 71.10%
DPS 3.34 1.67 2.22 1.67 3.33 1.67 2.22 31.20%
NAPS 0.5604 0.5535 0.5605 0.5538 0.5462 0.5395 0.5529 0.89%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.72 0.605 0.57 0.55 0.55 0.60 0.60 -
P/RPS 0.39 0.26 0.24 0.22 0.21 0.28 0.28 24.64%
P/EPS 11.84 14.90 11.71 10.50 10.26 33.15 22.06 -33.88%
EY 8.44 6.71 8.54 9.53 9.75 3.02 4.53 51.24%
DY 6.94 4.13 5.85 4.55 9.09 4.17 5.56 15.88%
P/NAPS 0.86 0.73 0.68 0.66 0.67 0.74 0.72 12.53%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 31/07/12 26/04/12 -
Price 0.83 0.60 0.65 0.60 0.55 0.53 0.58 -
P/RPS 0.44 0.26 0.27 0.24 0.21 0.24 0.27 38.35%
P/EPS 13.65 14.78 13.36 11.45 10.26 29.28 21.32 -25.65%
EY 7.33 6.77 7.49 8.73 9.75 3.42 4.69 34.56%
DY 6.02 4.17 5.13 4.17 9.09 4.72 5.75 3.09%
P/NAPS 0.99 0.72 0.77 0.72 0.67 0.65 0.70 25.91%

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