[PAOS] QoQ TTM Result on 28-Feb-2011 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 57.32%
YoY- -76.27%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 291,385 278,620 240,679 183,822 137,990 125,350 143,623 60.19%
PBT 6,598 6,417 5,197 2,912 1,955 1,601 1,894 129.62%
Tax -2,482 -2,057 -1,702 -601 -486 -486 -796 113.28%
NP 4,116 4,360 3,495 2,311 1,469 1,115 1,098 141.11%
-
NP to SH 4,116 4,360 3,495 2,311 1,469 1,115 1,098 141.11%
-
Tax Rate 37.62% 32.06% 32.75% 20.64% 24.86% 30.36% 42.03% -
Total Cost 287,269 274,260 237,184 181,511 136,521 124,235 142,525 59.49%
-
Net Worth 99,399 100,272 98,814 98,855 98,395 100,082 72,900 22.93%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 3,017 3,017 3,032 3,032 3,044 3,044 3,028 -0.24%
Div Payout % 73.30% 69.20% 86.77% 131.22% 207.24% 273.04% 275.83% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 99,399 100,272 98,814 98,855 98,395 100,082 72,900 22.93%
NOSH 121,219 120,810 120,505 120,555 121,475 122,051 90,000 21.93%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.41% 1.56% 1.45% 1.26% 1.06% 0.89% 0.76% -
ROE 4.14% 4.35% 3.54% 2.34% 1.49% 1.11% 1.51% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 240.38 230.63 199.73 152.48 113.60 102.70 159.58 31.37%
EPS 3.40 3.61 2.90 1.92 1.21 0.91 1.22 97.91%
DPS 2.50 2.50 2.50 2.52 2.51 2.49 3.37 -18.03%
NAPS 0.82 0.83 0.82 0.82 0.81 0.82 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 120,555
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 160.84 153.79 132.85 101.47 76.17 69.19 79.28 60.18%
EPS 2.27 2.41 1.93 1.28 0.81 0.62 0.61 139.94%
DPS 1.67 1.67 1.67 1.67 1.68 1.68 1.67 0.00%
NAPS 0.5487 0.5535 0.5454 0.5457 0.5431 0.5524 0.4024 22.94%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.54 0.74 0.70 0.80 0.85 0.81 0.87 -
P/RPS 0.22 0.32 0.35 0.52 0.75 0.79 0.55 -45.68%
P/EPS 15.90 20.50 24.14 41.73 70.29 88.67 71.31 -63.19%
EY 6.29 4.88 4.14 2.40 1.42 1.13 1.40 172.03%
DY 4.63 3.38 3.57 3.14 2.95 3.08 3.87 12.68%
P/NAPS 0.66 0.89 0.85 0.98 1.05 0.99 1.07 -27.51%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 27/10/11 29/07/11 27/04/11 25/01/11 28/10/10 29/07/10 -
Price 0.55 0.60 0.75 0.74 0.71 0.83 0.82 -
P/RPS 0.23 0.26 0.38 0.49 0.63 0.81 0.51 -41.16%
P/EPS 16.20 16.63 25.86 38.60 58.71 90.85 67.21 -61.23%
EY 6.17 6.01 3.87 2.59 1.70 1.10 1.49 157.64%
DY 4.55 4.17 3.33 3.40 3.53 3.01 4.10 7.18%
P/NAPS 0.67 0.72 0.91 0.90 0.88 1.01 1.01 -23.91%

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