[PAOS] QoQ Annualized Quarter Result on 31-Aug-2002 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -41.09%
YoY- -62.99%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 374,193 297,296 292,550 266,204 279,887 295,977 277,748 22.00%
PBT 7,780 7,350 6,900 6,232 11,514 13,570 14,390 -33.65%
Tax -1,403 -1,026 -840 -680 -2,090 -3,066 -3,300 -43.48%
NP 6,377 6,324 6,060 5,552 9,424 10,504 11,090 -30.87%
-
NP to SH 6,377 6,324 6,060 5,552 9,424 10,504 11,090 -30.87%
-
Tax Rate 18.03% 13.96% 12.17% 10.91% 18.15% 22.59% 22.93% -
Total Cost 367,816 290,972 286,490 260,652 270,463 285,473 266,658 23.93%
-
Net Worth 109,989 108,618 107,399 107,554 106,297 107,280 105,018 3.13%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 4,507 2,011 2,999 - 2,999 3,999 6,001 -17.38%
Div Payout % 70.69% 31.81% 49.50% - 31.83% 38.08% 54.11% -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 109,989 108,618 107,399 107,554 106,297 107,280 105,018 3.13%
NOSH 60,103 60,343 59,999 60,086 59,987 60,000 60,010 0.10%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 1.70% 2.13% 2.07% 2.09% 3.37% 3.55% 3.99% -
ROE 5.80% 5.82% 5.64% 5.16% 8.87% 9.79% 10.56% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 622.58 492.67 487.58 443.03 466.58 493.30 462.83 21.87%
EPS 10.61 10.48 10.10 9.24 15.71 17.51 18.48 -30.94%
DPS 7.50 3.33 5.00 0.00 5.00 6.67 10.00 -17.46%
NAPS 1.83 1.80 1.79 1.79 1.772 1.788 1.75 3.02%
Adjusted Per Share Value based on latest NOSH - 60,086
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 206.55 164.10 161.48 146.94 154.49 163.38 153.31 22.00%
EPS 3.52 3.49 3.35 3.06 5.20 5.80 6.12 -30.86%
DPS 2.49 1.11 1.66 0.00 1.66 2.21 3.31 -17.29%
NAPS 0.6071 0.5996 0.5928 0.5937 0.5867 0.5922 0.5797 3.12%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 1.04 1.09 1.07 1.13 1.16 1.31 1.24 -
P/RPS 0.17 0.22 0.22 0.26 0.25 0.27 0.27 -26.55%
P/EPS 9.80 10.40 10.59 12.23 7.38 7.48 6.71 28.75%
EY 10.20 9.61 9.44 8.18 13.54 13.36 14.90 -22.34%
DY 7.21 3.06 4.67 0.00 4.31 5.09 8.06 -7.16%
P/NAPS 0.57 0.61 0.60 0.63 0.65 0.73 0.71 -13.63%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 31/07/03 30/04/03 29/01/03 30/10/02 30/07/02 29/04/02 29/01/02 -
Price 1.07 1.03 1.09 1.10 1.14 1.21 1.29 -
P/RPS 0.17 0.21 0.22 0.25 0.24 0.25 0.28 -28.32%
P/EPS 10.08 9.83 10.79 11.90 7.26 6.91 6.98 27.79%
EY 9.92 10.17 9.27 8.40 13.78 14.47 14.33 -21.76%
DY 7.01 3.24 4.59 0.00 4.39 5.51 7.75 -6.47%
P/NAPS 0.58 0.57 0.61 0.61 0.64 0.68 0.74 -15.00%

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