[PAOS] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -11.29%
YoY- -37.51%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 219,191 153,804 78,312 261,214 194,731 144,335 77,297 100.46%
PBT 5,463 4,055 2,060 3,533 3,890 2,868 1,746 114.07%
Tax -1,051 -888 -443 -1,349 -1,428 -1,030 -405 88.95%
NP 4,412 3,167 1,617 2,184 2,462 1,838 1,341 121.37%
-
NP to SH 4,412 3,167 1,617 2,184 2,462 1,838 1,341 121.37%
-
Tax Rate 19.24% 21.90% 21.50% 38.18% 36.71% 35.91% 23.20% -
Total Cost 214,779 150,637 76,695 259,030 192,269 142,497 75,956 100.09%
-
Net Worth 101,536 100,328 98,950 97,737 100,169 99,155 100,272 0.83%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 3,021 1,510 1,508 3,016 3,017 1,511 1,510 58.84%
Div Payout % 68.49% 47.71% 93.28% 138.12% 122.55% 82.24% 112.61% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 101,536 100,328 98,950 97,737 100,169 99,155 100,272 0.83%
NOSH 120,876 120,877 120,671 120,662 120,686 120,921 120,810 0.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 2.01% 2.06% 2.06% 0.84% 1.26% 1.27% 1.73% -
ROE 4.35% 3.16% 1.63% 2.23% 2.46% 1.85% 1.34% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 181.33 127.24 64.90 216.48 161.35 119.36 63.98 100.39%
EPS 3.65 2.62 1.34 1.81 2.04 1.52 1.11 121.28%
DPS 2.50 1.25 1.25 2.50 2.50 1.25 1.25 58.80%
NAPS 0.84 0.83 0.82 0.81 0.83 0.82 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 120,869
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 120.99 84.90 43.23 144.19 107.49 79.67 42.67 100.45%
EPS 2.44 1.75 0.89 1.21 1.36 1.01 0.74 121.69%
DPS 1.67 0.83 0.83 1.67 1.67 0.83 0.83 59.44%
NAPS 0.5605 0.5538 0.5462 0.5395 0.5529 0.5473 0.5535 0.84%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.57 0.55 0.55 0.60 0.60 0.54 0.74 -
P/RPS 0.31 0.43 0.85 0.28 0.37 0.45 1.16 -58.54%
P/EPS 15.62 20.99 41.04 33.15 29.41 35.53 66.67 -62.02%
EY 6.40 4.76 2.44 3.02 3.40 2.81 1.50 163.29%
DY 4.39 2.27 2.27 4.17 4.17 2.31 1.69 89.07%
P/NAPS 0.68 0.66 0.67 0.74 0.72 0.66 0.89 -16.43%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 29/01/13 25/10/12 31/07/12 26/04/12 20/01/12 27/10/11 -
Price 0.65 0.60 0.55 0.53 0.58 0.55 0.60 -
P/RPS 0.36 0.47 0.85 0.24 0.36 0.46 0.94 -47.29%
P/EPS 17.81 22.90 41.04 29.28 28.43 36.18 54.05 -52.32%
EY 5.62 4.37 2.44 3.42 3.52 2.76 1.85 109.89%
DY 3.85 2.08 2.27 4.72 4.31 2.27 2.08 50.80%
P/NAPS 0.77 0.72 0.67 0.65 0.70 0.67 0.72 4.58%

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