[PAOS] QoQ TTM Result on 31-May-2013 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 18.65%
YoY- 124.59%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 207,078 226,154 254,568 276,415 285,674 270,683 262,229 -14.60%
PBT 7,788 7,359 7,697 7,190 5,106 4,720 3,847 60.23%
Tax -3,221 -2,706 -2,572 -2,285 -972 -1,207 -1,387 75.63%
NP 4,567 4,653 5,125 4,905 4,134 3,513 2,460 51.22%
-
NP to SH 4,567 4,653 5,125 4,905 4,134 3,513 2,460 51.22%
-
Tax Rate 41.36% 36.77% 33.42% 31.78% 19.04% 25.57% 36.05% -
Total Cost 202,511 221,501 249,443 271,510 281,540 267,170 259,769 -15.33%
-
Net Worth 102,619 101,743 101,518 99,802 101,533 100,507 98,950 2.46%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 3,019 3,021 3,021 3,019 3,019 3,008 3,008 0.24%
Div Payout % 66.12% 64.94% 58.96% 61.56% 73.04% 85.64% 122.29% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 102,619 101,743 101,518 99,802 101,533 100,507 98,950 2.46%
NOSH 120,729 121,123 120,855 120,243 120,873 121,093 120,671 0.03%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 2.21% 2.06% 2.01% 1.77% 1.45% 1.30% 0.94% -
ROE 4.45% 4.57% 5.05% 4.91% 4.07% 3.50% 2.49% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 171.52 186.71 210.64 229.88 236.34 223.53 217.31 -14.63%
EPS 3.78 3.84 4.24 4.08 3.42 2.90 2.04 51.03%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.85 0.84 0.84 0.83 0.84 0.83 0.82 2.43%
Adjusted Per Share Value based on latest NOSH - 120,243
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 114.30 124.83 140.52 152.58 157.69 149.41 144.75 -14.60%
EPS 2.52 2.57 2.83 2.71 2.28 1.94 1.36 51.03%
DPS 1.67 1.67 1.67 1.67 1.67 1.66 1.66 0.40%
NAPS 0.5664 0.5616 0.5604 0.5509 0.5605 0.5548 0.5462 2.45%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.80 0.71 0.72 0.605 0.57 0.55 0.55 -
P/RPS 0.47 0.38 0.34 0.26 0.24 0.25 0.25 52.50%
P/EPS 21.15 18.48 16.98 14.83 16.67 18.96 26.98 -15.01%
EY 4.73 5.41 5.89 6.74 6.00 5.27 3.71 17.62%
DY 3.13 3.52 3.47 4.13 4.39 4.55 4.55 -22.12%
P/NAPS 0.94 0.85 0.86 0.73 0.68 0.66 0.67 25.40%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 -
Price 0.685 0.80 0.83 0.60 0.65 0.60 0.55 -
P/RPS 0.40 0.43 0.39 0.26 0.28 0.27 0.25 36.91%
P/EPS 18.11 20.83 19.57 14.71 19.01 20.68 26.98 -23.39%
EY 5.52 4.80 5.11 6.80 5.26 4.84 3.71 30.42%
DY 3.65 3.13 3.01 4.17 3.85 4.17 4.55 -13.69%
P/NAPS 0.81 0.95 0.99 0.72 0.77 0.72 0.67 13.52%

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