[PAOS] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -16.62%
YoY- 124.59%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 199,805 207,086 225,860 276,415 292,254 307,608 313,248 -25.96%
PBT 8,081 8,448 10,268 7,190 7,284 8,110 8,240 -1.29%
Tax -2,649 -2,618 -2,920 -2,285 -1,401 -1,776 -1,772 30.83%
NP 5,432 5,830 7,348 4,905 5,882 6,334 6,468 -11.01%
-
NP to SH 5,432 5,830 7,348 4,905 5,882 6,334 6,468 -11.01%
-
Tax Rate 32.78% 30.99% 28.44% 31.78% 19.23% 21.90% 21.50% -
Total Cost 194,373 201,256 218,512 271,510 286,372 301,274 306,780 -26.29%
-
Net Worth 102,756 101,601 101,518 100,274 101,536 100,328 98,950 2.55%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 4,029 3,023 6,042 3,020 4,029 3,021 6,033 -23.65%
Div Payout % 74.18% 51.87% 82.24% 61.58% 68.49% 47.71% 93.28% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 102,756 101,601 101,518 100,274 101,536 100,328 98,950 2.55%
NOSH 120,890 120,954 120,855 120,812 120,876 120,877 120,671 0.12%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 2.72% 2.82% 3.25% 1.77% 2.01% 2.06% 2.06% -
ROE 5.29% 5.74% 7.24% 4.89% 5.79% 6.31% 6.54% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 165.28 171.21 186.88 228.80 241.78 254.48 259.59 -26.05%
EPS 4.49 4.82 6.08 4.06 4.87 5.24 5.36 -11.16%
DPS 3.33 2.50 5.00 2.50 3.33 2.50 5.00 -23.79%
NAPS 0.85 0.84 0.84 0.83 0.84 0.83 0.82 2.43%
Adjusted Per Share Value based on latest NOSH - 120,243
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 110.29 114.31 124.67 152.58 161.32 169.80 172.91 -25.96%
EPS 3.00 3.22 4.06 2.71 3.25 3.50 3.57 -10.97%
DPS 2.22 1.67 3.34 1.67 2.22 1.67 3.33 -23.74%
NAPS 0.5672 0.5608 0.5604 0.5535 0.5605 0.5538 0.5462 2.55%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.80 0.71 0.72 0.605 0.57 0.55 0.55 -
P/RPS 0.48 0.41 0.39 0.26 0.24 0.22 0.21 73.78%
P/EPS 17.80 14.73 11.84 14.90 11.71 10.50 10.26 44.52%
EY 5.62 6.79 8.44 6.71 8.54 9.53 9.75 -30.80%
DY 4.17 3.52 6.94 4.13 5.85 4.55 9.09 -40.60%
P/NAPS 0.94 0.85 0.86 0.73 0.68 0.66 0.67 25.40%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 -
Price 0.685 0.80 0.83 0.60 0.65 0.60 0.55 -
P/RPS 0.41 0.47 0.44 0.26 0.27 0.24 0.21 56.40%
P/EPS 15.24 16.60 13.65 14.78 13.36 11.45 10.26 30.27%
EY 6.56 6.03 7.33 6.77 7.49 8.73 9.75 -23.27%
DY 4.87 3.13 6.02 4.17 5.13 4.17 9.09 -34.11%
P/NAPS 0.81 0.95 0.99 0.72 0.77 0.72 0.67 13.52%

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