[PAOS] QoQ Annualized Quarter Result on 31-May-2002 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- -10.28%
YoY- -42.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 297,296 292,550 266,204 279,887 295,977 277,748 344,584 -9.39%
PBT 7,350 6,900 6,232 11,514 13,570 14,390 19,000 -47.00%
Tax -1,026 -840 -680 -2,090 -3,066 -3,300 -4,000 -59.73%
NP 6,324 6,060 5,552 9,424 10,504 11,090 15,000 -43.86%
-
NP to SH 6,324 6,060 5,552 9,424 10,504 11,090 15,000 -43.86%
-
Tax Rate 13.96% 12.17% 10.91% 18.15% 22.59% 22.93% 21.05% -
Total Cost 290,972 286,490 260,652 270,463 285,473 266,658 329,584 -7.99%
-
Net Worth 108,618 107,399 107,554 106,297 107,280 105,018 104,400 2.68%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 2,011 2,999 - 2,999 3,999 6,001 - -
Div Payout % 31.81% 49.50% - 31.83% 38.08% 54.11% - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 108,618 107,399 107,554 106,297 107,280 105,018 104,400 2.68%
NOSH 60,343 59,999 60,086 59,987 60,000 60,010 60,000 0.38%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 2.13% 2.07% 2.09% 3.37% 3.55% 3.99% 4.35% -
ROE 5.82% 5.64% 5.16% 8.87% 9.79% 10.56% 14.37% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 492.67 487.58 443.03 466.58 493.30 462.83 574.31 -9.74%
EPS 10.48 10.10 9.24 15.71 17.51 18.48 25.00 -44.07%
DPS 3.33 5.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.80 1.79 1.79 1.772 1.788 1.75 1.74 2.29%
Adjusted Per Share Value based on latest NOSH - 59,922
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 164.10 161.48 146.94 154.49 163.38 153.31 190.21 -9.39%
EPS 3.49 3.35 3.06 5.20 5.80 6.12 8.28 -43.87%
DPS 1.11 1.66 0.00 1.66 2.21 3.31 0.00 -
NAPS 0.5996 0.5928 0.5937 0.5867 0.5922 0.5797 0.5763 2.68%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.09 1.07 1.13 1.16 1.31 1.24 1.24 -
P/RPS 0.22 0.22 0.26 0.25 0.27 0.27 0.22 0.00%
P/EPS 10.40 10.59 12.23 7.38 7.48 6.71 4.96 64.04%
EY 9.61 9.44 8.18 13.54 13.36 14.90 20.16 -39.06%
DY 3.06 4.67 0.00 4.31 5.09 8.06 0.00 -
P/NAPS 0.61 0.60 0.63 0.65 0.73 0.71 0.71 -9.65%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 30/04/03 29/01/03 30/10/02 30/07/02 29/04/02 29/01/02 30/10/01 -
Price 1.03 1.09 1.10 1.14 1.21 1.29 1.20 -
P/RPS 0.21 0.22 0.25 0.24 0.25 0.28 0.21 0.00%
P/EPS 9.83 10.79 11.90 7.26 6.91 6.98 4.80 61.47%
EY 10.17 9.27 8.40 13.78 14.47 14.33 20.83 -38.07%
DY 3.24 4.59 0.00 4.39 5.51 7.75 0.00 -
P/NAPS 0.57 0.61 0.61 0.64 0.68 0.74 0.69 -11.99%

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