[PAOS] QoQ 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- 9.95%
YoY- 13155.56%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
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 50,396 67,038 77,297 74,980 72,070 54,273 39,356 17.93%
PBT 1,022 1,122 1,746 2,395 1,335 941 526 55.77%
Tax -398 -625 -405 -1,202 -250 -200 -50 299.16%
NP 624 497 1,341 1,193 1,085 741 476 19.79%
-
NP to SH 624 497 1,341 1,193 1,085 741 476 19.79%
-
Tax Rate 38.94% 55.70% 23.20% 50.19% 18.73% 21.25% 9.51% -
Total Cost 49,772 66,541 75,956 73,787 70,985 53,532 38,880 17.91%
-
Net Worth 99,600 99,399 100,272 98,814 98,855 98,395 100,082 -0.32%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 1,500 - 1,510 - 1,506 - 1,525 -1.09%
Div Payout % 240.38% - 112.61% - 138.89% - 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 99,600 99,399 100,272 98,814 98,855 98,395 100,082 -0.32%
NOSH 120,000 121,219 120,810 120,505 120,555 121,475 122,051 -1.12%
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 1.24% 0.74% 1.73% 1.59% 1.51% 1.37% 1.21% -
ROE 0.63% 0.50% 1.34% 1.21% 1.10% 0.75% 0.48% -
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 42.00 55.30 63.98 62.22 59.78 44.68 32.25 19.27%
EPS 0.52 0.41 1.11 0.99 0.90 0.61 0.39 21.16%
DPS 1.25 0.00 1.25 0.00 1.25 0.00 1.25 0.00%
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 27.82 37.00 42.67 41.39 39.78 29.96 21.72 17.95%
EPS 0.34 0.27 0.74 0.66 0.60 0.41 0.26 19.60%
DPS 0.83 0.00 0.83 0.00 0.83 0.00 0.84 -0.79%
NAPS 0.5498 0.5487 0.5535 0.5454 0.5457 0.5431 0.5524 -0.31%
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 1.43 0.98 1.16 1.13 1.34 1.90 2.51 -31.29%
P/EPS 115.38 131.71 66.67 70.71 88.89 139.34 207.69 -32.44%
EY 0.87 0.76 1.50 1.41 1.13 0.72 0.48 48.71%
DY 2.08 0.00 1.69 0.00 1.56 0.00 1.54 22.21%
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 1.38 0.99 0.94 1.21 1.24 1.59 2.57 -33.96%
P/EPS 111.54 134.15 54.05 75.76 82.22 116.39 212.82 -35.02%
EY 0.90 0.75 1.85 1.32 1.22 0.86 0.47 54.26%
DY 2.16 0.00 2.08 0.00 1.69 0.00 1.51 26.98%
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