[PAOS] QoQ Cumulative Quarter Result on 31-May-2004 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 21.86%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 195,765 139,897 78,086 402,565 303,468 217,530 125,404 34.60%
PBT 3,208 2,320 1,232 9,261 7,935 5,771 2,840 8.46%
Tax -542 -357 -172 -1,614 -1,660 -1,180 -580 -4.42%
NP 2,666 1,963 1,060 7,647 6,275 4,591 2,260 11.65%
-
NP to SH 2,666 1,963 1,060 7,647 6,275 4,591 2,260 11.65%
-
Tax Rate 16.90% 15.39% 13.96% 17.43% 20.92% 20.45% 20.42% -
Total Cost 193,099 137,934 77,026 394,918 297,193 212,939 123,144 35.00%
-
Net Worth 108,570 110,532 109,613 109,242 112,829 111,004 108,770 -0.12%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 3,015 1,510 - 4,526 1,508 1,508 - -
Div Payout % 113.12% 76.92% - 59.19% 24.04% 32.85% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 108,570 110,532 109,613 109,242 112,829 111,004 108,770 -0.12%
NOSH 120,633 60,400 60,227 60,355 60,336 60,328 60,427 58.61%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.36% 1.40% 1.36% 1.90% 2.07% 2.11% 1.80% -
ROE 2.46% 1.78% 0.97% 7.00% 5.56% 4.14% 2.08% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 162.28 231.62 129.65 666.99 502.96 360.58 207.53 -15.13%
EPS 2.21 3.25 1.76 12.67 10.40 7.61 3.74 -29.60%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 0.90 1.83 1.82 1.81 1.87 1.84 1.80 -37.03%
Adjusted Per Share Value based on latest NOSH - 60,440
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 108.06 77.22 43.10 222.21 167.51 120.07 69.22 34.60%
EPS 1.47 1.08 0.59 4.22 3.46 2.53 1.25 11.42%
DPS 1.66 0.83 0.00 2.50 0.83 0.83 0.00 -
NAPS 0.5993 0.6101 0.6051 0.603 0.6228 0.6127 0.6004 -0.12%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.07 1.11 1.05 1.05 1.04 1.04 1.03 -
P/RPS 0.66 0.48 0.81 0.16 0.21 0.29 0.50 20.35%
P/EPS 48.42 34.15 59.66 8.29 10.00 13.67 27.54 45.72%
EY 2.07 2.93 1.68 12.07 10.00 7.32 3.63 -31.25%
DY 2.34 2.25 0.00 7.14 2.40 2.40 0.00 -
P/NAPS 1.19 0.61 0.58 0.58 0.56 0.57 0.57 63.42%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 28/01/05 29/10/04 30/07/04 29/04/04 30/01/04 30/10/03 -
Price 1.05 1.18 1.05 1.10 1.12 1.04 1.03 -
P/RPS 0.65 0.51 0.81 0.16 0.22 0.29 0.50 19.13%
P/EPS 47.51 36.31 59.66 8.68 10.77 13.67 27.54 43.88%
EY 2.10 2.75 1.68 11.52 9.29 7.32 3.63 -30.59%
DY 2.38 2.12 0.00 6.82 2.23 2.40 0.00 -
P/NAPS 1.17 0.64 0.58 0.61 0.60 0.57 0.57 61.58%

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