[PAOS] YoY Annual (Unaudited) Result on 31-May-2009 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
YoY- 189.04%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 261,214 240,256 143,623 312,132 305,038 270,322 223,503 2.63%
PBT 3,533 5,197 1,894 9,935 -12,795 2,511 1,807 11.81%
Tax -1,349 -1,702 -796 -225 1,890 -821 765 -
NP 2,184 3,495 1,098 9,710 -10,905 1,690 2,572 -2.68%
-
NP to SH 2,184 3,495 1,098 9,710 -10,905 1,690 2,572 -2.68%
-
Tax Rate 38.18% 32.75% 42.03% 2.26% - 32.70% -42.34% -
Total Cost 259,030 236,761 142,525 302,422 315,943 268,632 220,931 2.68%
-
Net Worth 97,737 99,166 97,734 100,240 94,196 106,228 107,468 -1.56%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,016 3,023 3,016 3,019 - 3,017 1,509 12.22%
Div Payout % 138.12% 86.51% 274.73% 31.09% - 178.57% 58.69% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 97,737 99,166 97,734 100,240 94,196 106,228 107,468 -1.56%
NOSH 120,662 120,934 120,659 120,771 120,764 120,714 120,751 -0.01%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.84% 1.45% 0.76% 3.11% -3.57% 0.63% 1.15% -
ROE 2.23% 3.52% 1.12% 9.69% -11.58% 1.59% 2.39% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 216.48 198.67 119.03 258.45 252.59 223.94 185.09 2.64%
EPS 1.81 2.89 0.91 8.04 -9.03 1.40 2.13 -2.67%
DPS 2.50 2.50 2.50 2.50 0.00 2.50 1.25 12.23%
NAPS 0.81 0.82 0.81 0.83 0.78 0.88 0.89 -1.55%
Adjusted Per Share Value based on latest NOSH - 120,810
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 144.19 132.62 79.28 172.29 168.38 149.21 123.37 2.63%
EPS 1.21 1.93 0.61 5.36 -6.02 0.93 1.42 -2.62%
DPS 1.67 1.67 1.67 1.67 0.00 1.67 0.83 12.34%
NAPS 0.5395 0.5474 0.5395 0.5533 0.5199 0.5864 0.5932 -1.56%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.60 0.70 0.87 1.04 0.90 0.88 0.92 -
P/RPS 0.28 0.35 0.73 0.40 0.36 0.39 0.50 -9.20%
P/EPS 33.15 24.22 95.60 12.94 -9.97 62.86 43.19 -4.30%
EY 3.02 4.13 1.05 7.73 -10.03 1.59 2.32 4.48%
DY 4.17 3.57 2.87 2.40 0.00 2.84 1.36 20.51%
P/NAPS 0.74 0.85 1.07 1.25 1.15 1.00 1.03 -5.35%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 29/07/11 29/07/10 30/07/09 29/07/08 24/07/07 28/07/06 -
Price 0.53 0.75 0.82 0.93 0.97 0.88 1.00 -
P/RPS 0.24 0.38 0.69 0.36 0.38 0.39 0.54 -12.63%
P/EPS 29.28 25.95 90.11 11.57 -10.74 62.86 46.95 -7.56%
EY 3.42 3.85 1.11 8.65 -9.31 1.59 2.13 8.20%
DY 4.72 3.33 3.05 2.69 0.00 2.84 1.25 24.76%
P/NAPS 0.65 0.91 1.01 1.12 1.24 1.00 1.12 -8.66%

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