[PAOS] QoQ TTM Result on 31-May-2011 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 51.23%
YoY- 218.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 269,711 291,385 278,620 240,679 183,822 137,990 125,350 66.74%
PBT 6,285 6,598 6,417 5,197 2,912 1,955 1,601 149.06%
Tax -2,630 -2,482 -2,057 -1,702 -601 -486 -486 208.55%
NP 3,655 4,116 4,360 3,495 2,311 1,469 1,115 120.82%
-
NP to SH 3,655 4,116 4,360 3,495 2,311 1,469 1,115 120.82%
-
Tax Rate 41.85% 37.62% 32.06% 32.75% 20.64% 24.86% 30.36% -
Total Cost 266,056 287,269 274,260 237,184 181,511 136,521 124,235 66.22%
-
Net Worth 99,600 99,399 100,272 98,814 98,855 98,395 100,082 -0.32%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 3,010 3,017 3,017 3,032 3,032 3,044 3,044 -0.74%
Div Payout % 82.36% 73.30% 69.20% 86.77% 131.22% 207.24% 273.04% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 99,600 99,399 100,272 98,814 98,855 98,395 100,082 -0.32%
NOSH 120,000 121,219 120,810 120,505 120,555 121,475 122,051 -1.12%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 1.36% 1.41% 1.56% 1.45% 1.26% 1.06% 0.89% -
ROE 3.67% 4.14% 4.35% 3.54% 2.34% 1.49% 1.11% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 224.76 240.38 230.63 199.73 152.48 113.60 102.70 68.64%
EPS 3.05 3.40 3.61 2.90 1.92 1.21 0.91 124.12%
DPS 2.50 2.50 2.50 2.50 2.52 2.51 2.49 0.26%
NAPS 0.83 0.82 0.83 0.82 0.82 0.81 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 120,505
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 148.88 160.84 153.79 132.85 101.47 76.17 69.19 66.74%
EPS 2.02 2.27 2.41 1.93 1.28 0.81 0.62 119.93%
DPS 1.66 1.67 1.67 1.67 1.67 1.68 1.68 -0.79%
NAPS 0.5498 0.5487 0.5535 0.5454 0.5457 0.5431 0.5524 -0.31%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.60 0.54 0.74 0.70 0.80 0.85 0.81 -
P/RPS 0.27 0.22 0.32 0.35 0.52 0.75 0.79 -51.14%
P/EPS 19.70 15.90 20.50 24.14 41.73 70.29 88.67 -63.35%
EY 5.08 6.29 4.88 4.14 2.40 1.42 1.13 172.63%
DY 4.17 4.63 3.38 3.57 3.14 2.95 3.08 22.40%
P/NAPS 0.72 0.66 0.89 0.85 0.98 1.05 0.99 -19.14%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 26/04/12 20/01/12 27/10/11 29/07/11 27/04/11 25/01/11 28/10/10 -
Price 0.58 0.55 0.60 0.75 0.74 0.71 0.83 -
P/RPS 0.26 0.23 0.26 0.38 0.49 0.63 0.81 -53.15%
P/EPS 19.04 16.20 16.63 25.86 38.60 58.71 90.85 -64.75%
EY 5.25 6.17 6.01 3.87 2.59 1.70 1.10 183.74%
DY 4.31 4.55 4.17 3.33 3.40 3.53 3.01 27.06%
P/NAPS 0.70 0.67 0.72 0.91 0.90 0.88 1.01 -21.70%

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