[PAOS] QoQ TTM Result on 30-Nov-2003 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 9.5%
YoY- 30.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 355,247 402,565 454,689 445,448 433,046 374,193 280,876 16.86%
PBT 7,653 9,261 10,203 10,102 9,063 7,781 6,849 7.64%
Tax -1,206 -1,614 -2,293 -2,163 -1,813 -1,403 -1,377 -8.42%
NP 6,447 7,647 7,910 7,939 7,250 6,378 5,472 11.49%
-
NP to SH 6,447 7,647 7,910 7,939 7,250 6,378 5,472 11.49%
-
Tax Rate 15.76% 17.43% 22.47% 21.41% 20.00% 18.03% 20.11% -
Total Cost 348,800 394,918 446,779 437,509 425,796 367,815 275,404 16.97%
-
Net Worth 109,613 109,397 112,870 111,115 108,770 110,001 108,570 0.63%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 4,531 4,531 4,515 4,515 4,503 4,503 4,494 0.54%
Div Payout % 70.29% 59.26% 57.08% 56.87% 62.12% 70.61% 82.13% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 109,613 109,397 112,870 111,115 108,770 110,001 108,570 0.63%
NOSH 60,227 60,440 60,358 60,388 60,427 60,110 60,316 -0.09%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 1.81% 1.90% 1.74% 1.78% 1.67% 1.70% 1.95% -
ROE 5.88% 6.99% 7.01% 7.14% 6.67% 5.80% 5.04% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 589.84 666.05 753.31 737.64 716.63 622.51 465.67 16.98%
EPS 10.70 12.65 13.11 13.15 12.00 10.61 9.07 11.59%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.82 1.81 1.87 1.84 1.80 1.83 1.80 0.73%
Adjusted Per Share Value based on latest NOSH - 60,388
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 196.09 222.21 250.98 245.88 239.04 206.55 155.04 16.86%
EPS 3.56 4.22 4.37 4.38 4.00 3.52 3.02 11.53%
DPS 2.50 2.50 2.49 2.49 2.49 2.49 2.48 0.53%
NAPS 0.6051 0.6039 0.623 0.6133 0.6004 0.6072 0.5993 0.64%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.05 1.05 1.04 1.04 1.03 1.04 1.09 -
P/RPS 0.18 0.16 0.14 0.14 0.14 0.17 0.23 -15.01%
P/EPS 9.81 8.30 7.94 7.91 8.58 9.80 12.01 -12.56%
EY 10.19 12.05 12.60 12.64 11.65 10.20 8.32 14.40%
DY 7.14 7.14 7.21 7.21 7.28 7.21 6.88 2.49%
P/NAPS 0.58 0.58 0.56 0.57 0.57 0.57 0.61 -3.29%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 -
Price 1.05 1.10 1.12 1.04 1.03 1.07 1.03 -
P/RPS 0.18 0.17 0.15 0.14 0.14 0.17 0.22 -12.46%
P/EPS 9.81 8.69 8.55 7.91 8.58 10.08 11.35 -9.22%
EY 10.19 11.50 11.70 12.64 11.65 9.92 8.81 10.13%
DY 7.14 6.82 6.70 7.21 7.28 7.01 7.28 -1.28%
P/NAPS 0.58 0.61 0.60 0.57 0.57 0.58 0.57 1.16%

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