[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 39.31%
YoY- 79.2%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 103,543 56,465 276,415 219,191 153,804 78,312 261,214 -46.00%
PBT 4,224 2,567 7,190 5,463 4,055 2,060 3,533 12.63%
Tax -1,309 -730 -2,285 -1,051 -888 -443 -1,349 -1.98%
NP 2,915 1,837 4,905 4,412 3,167 1,617 2,184 21.20%
-
NP to SH 2,915 1,837 4,905 4,412 3,167 1,617 2,184 21.20%
-
Tax Rate 30.99% 28.44% 31.78% 19.24% 21.90% 21.50% 38.18% -
Total Cost 100,628 54,628 271,510 214,779 150,637 76,695 259,030 -46.72%
-
Net Worth 101,601 101,518 100,274 101,536 100,328 98,950 97,737 2.61%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 1,511 1,510 3,020 3,021 1,510 1,508 3,016 -36.89%
Div Payout % 51.87% 82.24% 61.58% 68.49% 47.71% 93.28% 138.12% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 101,601 101,518 100,274 101,536 100,328 98,950 97,737 2.61%
NOSH 120,954 120,855 120,812 120,876 120,877 120,671 120,662 0.16%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 2.82% 3.25% 1.77% 2.01% 2.06% 2.06% 0.84% -
ROE 2.87% 1.81% 4.89% 4.35% 3.16% 1.63% 2.23% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 85.61 46.72 228.80 181.33 127.24 64.90 216.48 -46.09%
EPS 2.41 1.52 4.06 3.65 2.62 1.34 1.81 21.00%
DPS 1.25 1.25 2.50 2.50 1.25 1.25 2.50 -36.97%
NAPS 0.84 0.84 0.83 0.84 0.83 0.82 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 120,873
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 57.15 31.17 152.58 120.99 84.90 43.23 144.19 -46.01%
EPS 1.61 1.01 2.71 2.44 1.75 0.89 1.21 20.95%
DPS 0.83 0.83 1.67 1.67 0.83 0.83 1.67 -37.22%
NAPS 0.5608 0.5604 0.5535 0.5605 0.5538 0.5462 0.5395 2.61%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.71 0.72 0.605 0.57 0.55 0.55 0.60 -
P/RPS 0.83 1.54 0.26 0.31 0.43 0.85 0.28 106.21%
P/EPS 29.46 47.37 14.90 15.62 20.99 41.04 33.15 -7.55%
EY 3.39 2.11 6.71 6.40 4.76 2.44 3.02 8.00%
DY 1.76 1.74 4.13 4.39 2.27 2.27 4.17 -43.70%
P/NAPS 0.85 0.86 0.73 0.68 0.66 0.67 0.74 9.67%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 31/07/12 -
Price 0.80 0.83 0.60 0.65 0.60 0.55 0.53 -
P/RPS 0.93 1.78 0.26 0.36 0.47 0.85 0.24 146.50%
P/EPS 33.20 54.61 14.78 17.81 22.90 41.04 29.28 8.72%
EY 3.01 1.83 6.77 5.62 4.37 2.44 3.42 -8.15%
DY 1.56 1.51 4.17 3.85 2.08 2.27 4.72 -52.16%
P/NAPS 0.95 0.99 0.72 0.77 0.72 0.67 0.65 28.75%

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