[PAOS] QoQ TTM Result on 30-Nov-2009 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 3.32%
YoY- 375.65%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 125,350 143,623 196,382 215,237 239,930 312,132 330,448 -47.50%
PBT 1,601 1,894 10,066 9,911 9,560 9,935 -2,299 -
Tax -486 -796 -327 -222 -182 -225 1,297 -
NP 1,115 1,098 9,739 9,689 9,378 9,710 -1,002 -
-
NP to SH 1,115 1,098 9,739 9,689 9,378 9,710 -1,002 -
-
Tax Rate 30.36% 42.03% 3.25% 2.24% 1.90% 2.26% - -
Total Cost 124,235 142,525 186,643 205,548 230,552 302,422 331,450 -47.92%
-
Net Worth 100,082 72,900 100,844 99,168 100,255 100,272 92,881 5.08%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 3,044 3,028 3,028 3,017 3,017 3,028 3,028 0.35%
Div Payout % 273.04% 275.83% 31.10% 31.15% 32.18% 31.19% 0.00% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 100,082 72,900 100,844 99,168 100,255 100,272 92,881 5.08%
NOSH 122,051 90,000 121,499 120,937 120,789 120,810 120,625 0.78%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 0.89% 0.76% 4.96% 4.50% 3.91% 3.11% -0.30% -
ROE 1.11% 1.51% 9.66% 9.77% 9.35% 9.68% -1.08% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 102.70 159.58 161.63 177.97 198.63 258.37 273.95 -47.91%
EPS 0.91 1.22 8.02 8.01 7.76 8.04 -0.83 -
DPS 2.49 3.37 2.50 2.50 2.50 2.51 2.51 -0.53%
NAPS 0.82 0.81 0.83 0.82 0.83 0.83 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 120,937
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 69.19 79.28 108.40 118.81 132.44 172.29 182.40 -47.50%
EPS 0.62 0.61 5.38 5.35 5.18 5.36 -0.55 -
DPS 1.68 1.67 1.67 1.67 1.67 1.67 1.67 0.39%
NAPS 0.5524 0.4024 0.5567 0.5474 0.5534 0.5535 0.5127 5.08%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.87 0.98 0.88 0.90 1.04 0.89 -
P/RPS 0.79 0.55 0.61 0.49 0.45 0.40 0.32 82.36%
P/EPS 88.67 71.31 12.23 10.98 11.59 12.94 -107.14 -
EY 1.13 1.40 8.18 9.10 8.63 7.73 -0.93 -
DY 3.08 3.87 2.55 2.84 2.78 2.41 2.82 6.03%
P/NAPS 0.99 1.07 1.18 1.07 1.08 1.25 1.16 -9.99%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 29/04/10 27/01/10 28/10/09 30/07/09 29/04/09 -
Price 0.83 0.82 0.95 0.89 0.88 0.93 0.96 -
P/RPS 0.81 0.51 0.59 0.50 0.44 0.36 0.35 74.69%
P/EPS 90.85 67.21 11.85 11.11 11.33 11.57 -115.57 -
EY 1.10 1.49 8.44 9.00 8.82 8.64 -0.87 -
DY 3.01 4.10 2.63 2.81 2.84 2.70 2.62 9.66%
P/NAPS 1.01 1.01 1.14 1.09 1.06 1.12 1.25 -13.21%

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