[PAOS] QoQ TTM Result on 28-Feb-2002 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -10.66%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 287,288 260,292 279,887 293,212 263,096 275,039 250,312 9.61%
PBT 7,770 8,323 11,515 17,679 19,288 21,212 21,044 -48.50%
Tax -1,677 -2,077 -2,907 -4,610 -4,660 -4,710 -4,710 -49.73%
NP 6,093 6,246 8,608 13,069 14,628 16,502 16,334 -48.14%
-
NP to SH 6,093 6,246 8,608 13,069 14,628 16,502 16,334 -48.14%
-
Tax Rate 21.58% 24.95% 25.25% 26.08% 24.16% 22.20% 22.38% -
Total Cost 281,195 254,046 271,279 280,143 248,468 258,537 233,978 13.02%
-
Net Worth 107,269 107,554 59,922 107,279 105,058 104,400 101,400 3.81%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 4,494 5,997 5,997 4,501 4,501 2,998 2,998 30.94%
Div Payout % 73.76% 96.03% 69.68% 34.45% 30.77% 18.17% 18.36% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 107,269 107,554 59,922 107,279 105,058 104,400 101,400 3.81%
NOSH 59,927 60,086 59,922 59,999 60,033 60,000 60,000 -0.08%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 2.12% 2.40% 3.08% 4.46% 5.56% 6.00% 6.53% -
ROE 5.68% 5.81% 14.37% 12.18% 13.92% 15.81% 16.11% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 479.40 433.19 467.08 488.69 438.25 458.40 417.19 9.69%
EPS 10.17 10.39 14.37 21.78 24.37 27.50 27.22 -48.09%
DPS 7.50 10.00 10.00 7.50 7.50 5.00 5.00 31.00%
NAPS 1.79 1.79 1.00 1.788 1.75 1.74 1.69 3.90%
Adjusted Per Share Value based on latest NOSH - 59,999
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 158.58 143.68 154.49 161.85 145.23 151.82 138.17 9.61%
EPS 3.36 3.45 4.75 7.21 8.07 9.11 9.02 -48.19%
DPS 2.48 3.31 3.31 2.48 2.48 1.66 1.66 30.65%
NAPS 0.5921 0.5937 0.3308 0.5922 0.5799 0.5763 0.5597 3.81%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.07 1.13 1.16 1.31 1.24 1.24 1.17 -
P/RPS 0.22 0.26 0.25 0.27 0.28 0.27 0.28 -14.83%
P/EPS 10.52 10.87 8.08 6.01 5.09 4.51 4.30 81.46%
EY 9.50 9.20 12.38 16.63 19.65 22.18 23.27 -44.93%
DY 7.01 8.85 8.62 5.73 6.05 4.03 4.27 39.12%
P/NAPS 0.60 0.63 1.16 0.73 0.71 0.71 0.69 -8.88%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 30/10/02 30/07/02 29/04/02 29/01/02 30/10/01 27/07/01 -
Price 1.09 1.10 1.14 1.21 1.29 1.20 1.23 -
P/RPS 0.23 0.25 0.24 0.25 0.29 0.26 0.29 -14.30%
P/EPS 10.72 10.58 7.94 5.56 5.29 4.36 4.52 77.74%
EY 9.33 9.45 12.60 18.00 18.89 22.92 22.13 -43.74%
DY 6.88 9.09 8.77 6.20 5.81 4.17 4.07 41.85%
P/NAPS 0.61 0.61 1.14 0.68 0.74 0.69 0.73 -11.27%

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