[PAOS] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 17.68%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 226,154 254,568 276,415 285,674 270,683 262,229 261,214 -9.15%
PBT 7,359 7,697 7,190 5,106 4,720 3,847 3,533 63.02%
Tax -2,706 -2,572 -2,285 -972 -1,207 -1,387 -1,349 58.98%
NP 4,653 5,125 4,905 4,134 3,513 2,460 2,184 65.49%
-
NP to SH 4,653 5,125 4,905 4,134 3,513 2,460 2,184 65.49%
-
Tax Rate 36.77% 33.42% 31.78% 19.04% 25.57% 36.05% 38.18% -
Total Cost 221,501 249,443 271,510 281,540 267,170 259,769 259,030 -9.89%
-
Net Worth 101,743 101,518 99,802 101,533 100,507 98,950 97,904 2.59%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 3,021 3,021 3,019 3,019 3,008 3,008 3,010 0.24%
Div Payout % 64.94% 58.96% 61.56% 73.04% 85.64% 122.29% 137.83% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 101,743 101,518 99,802 101,533 100,507 98,950 97,904 2.59%
NOSH 121,123 120,855 120,243 120,873 121,093 120,671 120,869 0.13%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 2.06% 2.01% 1.77% 1.45% 1.30% 0.94% 0.84% -
ROE 4.57% 5.05% 4.91% 4.07% 3.50% 2.49% 2.23% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 186.71 210.64 229.88 236.34 223.53 217.31 216.11 -9.28%
EPS 3.84 4.24 4.08 3.42 2.90 2.04 1.81 65.03%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.84 0.84 0.83 0.84 0.83 0.82 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 120,873
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 124.83 140.52 152.58 157.69 149.41 144.75 144.19 -9.15%
EPS 2.57 2.83 2.71 2.28 1.94 1.36 1.21 65.15%
DPS 1.67 1.67 1.67 1.67 1.66 1.66 1.66 0.40%
NAPS 0.5616 0.5604 0.5509 0.5605 0.5548 0.5462 0.5404 2.59%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.71 0.72 0.605 0.57 0.55 0.55 0.60 -
P/RPS 0.38 0.34 0.26 0.24 0.25 0.25 0.28 22.55%
P/EPS 18.48 16.98 14.83 16.67 18.96 26.98 33.21 -32.32%
EY 5.41 5.89 6.74 6.00 5.27 3.71 3.01 47.77%
DY 3.52 3.47 4.13 4.39 4.55 4.55 4.17 -10.67%
P/NAPS 0.85 0.86 0.73 0.68 0.66 0.67 0.74 9.67%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 31/07/12 -
Price 0.80 0.83 0.60 0.65 0.60 0.55 0.53 -
P/RPS 0.43 0.39 0.26 0.28 0.27 0.25 0.25 43.50%
P/EPS 20.83 19.57 14.71 19.01 20.68 26.98 29.33 -20.38%
EY 4.80 5.11 6.80 5.26 4.84 3.71 3.41 25.57%
DY 3.13 3.01 4.17 3.85 4.17 4.55 4.72 -23.93%
P/NAPS 0.95 0.99 0.72 0.77 0.72 0.67 0.65 28.75%

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