[PAOS] QoQ Annualized Quarter Result on 31-May-2011 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 13.87%
YoY- 218.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 259,641 288,670 309,188 240,256 220,932 187,258 157,424 39.63%
PBT 5,186 5,736 6,984 5,197 3,736 2,934 2,104 82.57%
Tax -1,904 -2,060 -1,620 -1,702 -666 -500 -200 349.80%
NP 3,282 3,676 5,364 3,495 3,069 2,434 1,904 43.81%
-
NP to SH 3,282 3,676 5,364 3,495 3,069 2,434 1,904 43.81%
-
Tax Rate 36.71% 35.91% 23.20% 32.75% 17.83% 17.04% 9.51% -
Total Cost 256,358 284,994 303,824 236,761 217,862 184,824 155,520 39.58%
-
Net Worth 100,169 99,155 100,272 99,166 98,829 97,600 100,082 0.05%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 4,022 3,023 6,040 3,023 4,017 3,012 6,102 -24.28%
Div Payout % 122.55% 82.24% 112.61% 86.51% 130.89% 123.76% 320.51% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 100,169 99,155 100,272 99,166 98,829 97,600 100,082 0.05%
NOSH 120,686 120,921 120,810 120,934 120,523 120,495 122,051 -0.74%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 1.26% 1.27% 1.73% 1.45% 1.39% 1.30% 1.21% -
ROE 3.28% 3.71% 5.35% 3.52% 3.11% 2.49% 1.90% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 215.14 238.73 255.93 198.67 183.31 155.41 128.98 40.69%
EPS 2.72 3.04 4.44 2.89 2.55 2.02 1.56 44.91%
DPS 3.33 2.50 5.00 2.50 3.33 2.50 5.00 -23.75%
NAPS 0.83 0.82 0.83 0.82 0.82 0.81 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 120,505
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 143.32 159.34 170.67 132.62 121.95 103.36 86.90 39.63%
EPS 1.81 2.03 2.96 1.93 1.69 1.34 1.05 43.81%
DPS 2.22 1.67 3.33 1.67 2.22 1.66 3.37 -24.31%
NAPS 0.5529 0.5473 0.5535 0.5474 0.5455 0.5387 0.5524 0.06%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.60 0.54 0.74 0.70 0.80 0.85 0.81 -
P/RPS 0.28 0.23 0.29 0.35 0.44 0.55 0.63 -41.79%
P/EPS 22.06 17.76 16.67 24.22 31.41 42.08 51.92 -43.51%
EY 4.53 5.63 6.00 4.13 3.18 2.38 1.93 76.70%
DY 5.56 4.63 6.76 3.57 4.17 2.94 6.17 -6.71%
P/NAPS 0.72 0.66 0.89 0.85 0.98 1.05 0.99 -19.14%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 26/04/12 20/01/12 27/10/11 29/07/11 27/04/11 25/01/11 28/10/10 -
Price 0.58 0.55 0.60 0.75 0.74 0.71 0.83 -
P/RPS 0.27 0.23 0.23 0.38 0.40 0.46 0.64 -43.77%
P/EPS 21.32 18.09 13.51 25.95 29.06 35.15 53.21 -45.68%
EY 4.69 5.53 7.40 3.85 3.44 2.85 1.88 84.04%
DY 5.75 4.55 8.33 3.33 4.50 3.52 6.02 -3.01%
P/NAPS 0.70 0.67 0.72 0.91 0.90 0.88 1.01 -21.70%

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