[PAOS] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -5.6%
YoY- 180.19%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 262,229 261,214 269,711 291,385 278,620 240,679 183,822 26.58%
PBT 3,847 3,533 6,285 6,598 6,417 5,197 2,912 20.29%
Tax -1,387 -1,349 -2,630 -2,482 -2,057 -1,702 -601 74.19%
NP 2,460 2,184 3,655 4,116 4,360 3,495 2,311 4.23%
-
NP to SH 2,460 2,184 3,655 4,116 4,360 3,495 2,311 4.23%
-
Tax Rate 36.05% 38.18% 41.85% 37.62% 32.06% 32.75% 20.64% -
Total Cost 259,769 259,030 266,056 287,269 274,260 237,184 181,511 26.85%
-
Net Worth 98,950 97,904 99,600 99,399 100,272 98,814 98,855 0.06%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 3,008 3,010 3,010 3,017 3,017 3,032 3,032 -0.52%
Div Payout % 122.29% 137.83% 82.36% 73.30% 69.20% 86.77% 131.22% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 98,950 97,904 99,600 99,399 100,272 98,814 98,855 0.06%
NOSH 120,671 120,869 120,000 121,219 120,810 120,505 120,555 0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.94% 0.84% 1.36% 1.41% 1.56% 1.45% 1.26% -
ROE 2.49% 2.23% 3.67% 4.14% 4.35% 3.54% 2.34% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 217.31 216.11 224.76 240.38 230.63 199.73 152.48 26.50%
EPS 2.04 1.81 3.05 3.40 3.61 2.90 1.92 4.10%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.52 -0.52%
NAPS 0.82 0.81 0.83 0.82 0.83 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 121,219
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 144.75 144.19 148.88 160.84 153.79 132.85 101.47 26.58%
EPS 1.36 1.21 2.02 2.27 2.41 1.93 1.28 4.10%
DPS 1.66 1.66 1.66 1.67 1.67 1.67 1.67 -0.39%
NAPS 0.5462 0.5404 0.5498 0.5487 0.5535 0.5454 0.5457 0.06%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.55 0.60 0.60 0.54 0.74 0.70 0.80 -
P/RPS 0.25 0.28 0.27 0.22 0.32 0.35 0.52 -38.49%
P/EPS 26.98 33.21 19.70 15.90 20.50 24.14 41.73 -25.13%
EY 3.71 3.01 5.08 6.29 4.88 4.14 2.40 33.51%
DY 4.55 4.17 4.17 4.63 3.38 3.57 3.14 27.90%
P/NAPS 0.67 0.74 0.72 0.66 0.89 0.85 0.98 -22.30%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 25/10/12 31/07/12 26/04/12 20/01/12 27/10/11 29/07/11 27/04/11 -
Price 0.55 0.53 0.58 0.55 0.60 0.75 0.74 -
P/RPS 0.25 0.25 0.26 0.23 0.26 0.38 0.49 -36.01%
P/EPS 26.98 29.33 19.04 16.20 16.63 25.86 38.60 -21.15%
EY 3.71 3.41 5.25 6.17 6.01 3.87 2.59 26.93%
DY 4.55 4.72 4.31 4.55 4.17 3.33 3.40 21.33%
P/NAPS 0.67 0.65 0.70 0.67 0.72 0.91 0.90 -17.78%

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