[PAOS] QoQ TTM Result on 31-May-2004 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -3.32%
YoY- 19.9%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 294,862 324,932 355,247 402,565 454,689 445,448 433,046 -22.62%
PBT 4,534 5,810 7,653 9,261 10,203 10,102 9,063 -37.00%
Tax -496 -791 -1,206 -1,614 -2,293 -2,163 -1,813 -57.89%
NP 4,038 5,019 6,447 7,647 7,910 7,939 7,250 -32.32%
-
NP to SH 4,038 5,019 6,447 7,647 7,910 7,939 7,250 -32.32%
-
Tax Rate 10.94% 13.61% 15.76% 17.43% 22.47% 21.41% 20.00% -
Total Cost 290,824 319,913 348,800 394,918 446,779 437,509 425,796 -22.46%
-
Net Worth 109,086 110,166 109,613 109,397 112,870 111,115 108,770 0.19%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 4,527 4,527 4,531 4,531 4,515 4,515 4,503 0.35%
Div Payout % 112.11% 90.20% 70.29% 59.26% 57.08% 56.87% 62.12% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 109,086 110,166 109,613 109,397 112,870 111,115 108,770 0.19%
NOSH 121,206 60,200 60,227 60,440 60,358 60,388 60,427 59.11%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.37% 1.54% 1.81% 1.90% 1.74% 1.78% 1.67% -
ROE 3.70% 4.56% 5.88% 6.99% 7.01% 7.14% 6.67% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 243.27 539.75 589.84 666.05 753.31 737.64 716.63 -51.36%
EPS 3.33 8.34 10.70 12.65 13.11 13.15 12.00 -57.48%
DPS 3.73 7.50 7.50 7.50 7.50 7.50 7.50 -37.25%
NAPS 0.90 1.83 1.82 1.81 1.87 1.84 1.80 -37.03%
Adjusted Per Share Value based on latest NOSH - 60,440
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 162.76 179.36 196.09 222.21 250.98 245.88 239.04 -22.62%
EPS 2.23 2.77 3.56 4.22 4.37 4.38 4.00 -32.28%
DPS 2.50 2.50 2.50 2.50 2.49 2.49 2.49 0.26%
NAPS 0.6021 0.6081 0.6051 0.6039 0.623 0.6133 0.6004 0.18%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.07 1.11 1.05 1.05 1.04 1.04 1.03 -
P/RPS 0.44 0.21 0.18 0.16 0.14 0.14 0.14 114.71%
P/EPS 32.12 13.31 9.81 8.30 7.94 7.91 8.58 141.29%
EY 3.11 7.51 10.19 12.05 12.60 12.64 11.65 -58.57%
DY 3.49 6.76 7.14 7.14 7.21 7.21 7.28 -38.77%
P/NAPS 1.19 0.61 0.58 0.58 0.56 0.57 0.57 63.42%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 28/01/05 29/10/04 30/07/04 29/04/04 30/01/04 30/10/03 -
Price 1.05 1.18 1.05 1.10 1.12 1.04 1.03 -
P/RPS 0.43 0.22 0.18 0.17 0.15 0.14 0.14 111.44%
P/EPS 31.52 14.15 9.81 8.69 8.55 7.91 8.58 138.27%
EY 3.17 7.07 10.19 11.50 11.70 12.64 11.65 -58.04%
DY 3.56 6.36 7.14 6.82 6.70 7.21 7.28 -37.95%
P/NAPS 1.17 0.64 0.58 0.61 0.60 0.57 0.57 61.58%

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