[PAOS] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -11.2%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 270,683 262,229 261,214 269,711 291,385 278,620 240,679 8.12%
PBT 4,720 3,847 3,533 6,285 6,598 6,417 5,197 -6.20%
Tax -1,207 -1,387 -1,349 -2,630 -2,482 -2,057 -1,702 -20.42%
NP 3,513 2,460 2,184 3,655 4,116 4,360 3,495 0.34%
-
NP to SH 3,513 2,460 2,184 3,655 4,116 4,360 3,495 0.34%
-
Tax Rate 25.57% 36.05% 38.18% 41.85% 37.62% 32.06% 32.75% -
Total Cost 267,170 259,769 259,030 266,056 287,269 274,260 237,184 8.23%
-
Net Worth 100,507 98,950 97,904 99,600 99,399 100,272 98,814 1.13%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 3,008 3,008 3,010 3,010 3,017 3,017 3,032 -0.52%
Div Payout % 85.64% 122.29% 137.83% 82.36% 73.30% 69.20% 86.77% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 100,507 98,950 97,904 99,600 99,399 100,272 98,814 1.13%
NOSH 121,093 120,671 120,869 120,000 121,219 120,810 120,505 0.32%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 1.30% 0.94% 0.84% 1.36% 1.41% 1.56% 1.45% -
ROE 3.50% 2.49% 2.23% 3.67% 4.14% 4.35% 3.54% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 223.53 217.31 216.11 224.76 240.38 230.63 199.73 7.77%
EPS 2.90 2.04 1.81 3.05 3.40 3.61 2.90 0.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.83 0.82 0.81 0.83 0.82 0.83 0.82 0.80%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 149.41 144.75 144.19 148.88 160.84 153.79 132.85 8.12%
EPS 1.94 1.36 1.21 2.02 2.27 2.41 1.93 0.34%
DPS 1.66 1.66 1.66 1.66 1.67 1.67 1.67 -0.39%
NAPS 0.5548 0.5462 0.5404 0.5498 0.5487 0.5535 0.5454 1.14%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.55 0.55 0.60 0.60 0.54 0.74 0.70 -
P/RPS 0.25 0.25 0.28 0.27 0.22 0.32 0.35 -20.04%
P/EPS 18.96 26.98 33.21 19.70 15.90 20.50 24.14 -14.83%
EY 5.27 3.71 3.01 5.08 6.29 4.88 4.14 17.40%
DY 4.55 4.55 4.17 4.17 4.63 3.38 3.57 17.49%
P/NAPS 0.66 0.67 0.74 0.72 0.66 0.89 0.85 -15.48%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 25/10/12 31/07/12 26/04/12 20/01/12 27/10/11 29/07/11 -
Price 0.60 0.55 0.53 0.58 0.55 0.60 0.75 -
P/RPS 0.27 0.25 0.25 0.26 0.23 0.26 0.38 -20.32%
P/EPS 20.68 26.98 29.33 19.04 16.20 16.63 25.86 -13.80%
EY 4.84 3.71 3.41 5.25 6.17 6.01 3.87 16.03%
DY 4.17 4.55 4.72 4.31 4.55 4.17 3.33 16.13%
P/NAPS 0.72 0.67 0.65 0.70 0.67 0.72 0.91 -14.41%

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