[PAOS] QoQ TTM Result on 28-Feb-2006 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 21.11%
YoY- -74.15%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 247,279 229,796 223,503 257,537 261,846 273,355 292,849 -10.65%
PBT 2,594 1,940 1,807 3,936 3,709 4,439 5,063 -35.94%
Tax 211 652 795 -2,862 -2,817 -3,002 -3,089 -
NP 2,805 2,592 2,602 1,074 892 1,437 1,974 26.36%
-
NP to SH 2,805 2,562 2,572 1,044 862 1,437 1,974 26.36%
-
Tax Rate -8.13% -33.61% -44.00% 72.71% 75.95% 67.63% 61.01% -
Total Cost 244,474 227,204 220,901 256,463 260,954 271,918 290,875 -10.93%
-
Net Worth 108,854 10,907,357 102,985 101,835 106,903 107,032 106,835 1.25%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 1,514 1,514 1,514 607 607 2,112 2,112 -19.88%
Div Payout % 53.99% 59.11% 58.88% 58.14% 70.42% 146.97% 106.99% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 108,854 10,907,357 102,985 101,835 106,903 107,032 106,835 1.25%
NOSH 121,489 122,142 121,159 121,232 121,481 121,627 121,403 0.04%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 1.13% 1.13% 1.16% 0.42% 0.34% 0.53% 0.67% -
ROE 2.58% 0.02% 2.50% 1.03% 0.81% 1.34% 1.85% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 203.54 188.14 184.47 212.43 215.54 224.75 241.22 -10.69%
EPS 2.31 2.10 2.12 0.86 0.71 1.18 1.63 26.14%
DPS 1.25 1.25 1.25 0.50 0.50 1.74 1.74 -19.77%
NAPS 0.896 89.30 0.85 0.84 0.88 0.88 0.88 1.20%
Adjusted Per Share Value based on latest NOSH - 121,232
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 136.49 126.84 123.37 142.16 144.54 150.89 161.65 -10.65%
EPS 1.55 1.41 1.42 0.58 0.48 0.79 1.09 26.42%
DPS 0.84 0.84 0.84 0.34 0.34 1.17 1.17 -19.80%
NAPS 0.6009 60.2071 0.5685 0.5621 0.5901 0.5908 0.5897 1.26%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.90 0.96 0.92 0.92 1.00 1.04 1.06 -
P/RPS 0.44 0.51 0.50 0.43 0.46 0.46 0.44 0.00%
P/EPS 38.98 45.77 43.34 106.83 140.93 88.03 65.19 -29.00%
EY 2.57 2.18 2.31 0.94 0.71 1.14 1.53 41.26%
DY 1.39 1.30 1.36 0.54 0.50 1.67 1.64 -10.43%
P/NAPS 1.00 0.01 1.08 1.10 1.14 1.18 1.20 -11.43%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 27/02/07 30/10/06 28/07/06 28/04/06 25/01/06 28/10/05 29/07/05 -
Price 0.88 0.97 1.00 0.89 1.00 1.00 1.03 -
P/RPS 0.43 0.52 0.54 0.42 0.46 0.44 0.43 0.00%
P/EPS 38.11 46.24 47.11 103.35 140.93 84.64 63.35 -28.71%
EY 2.62 2.16 2.12 0.97 0.71 1.18 1.58 40.05%
DY 1.42 1.29 1.25 0.56 0.50 1.74 1.69 -10.94%
P/NAPS 0.98 0.01 1.18 1.06 1.14 1.14 1.17 -11.13%

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