[PAOS] YoY Annual (Unaudited) Result on 31-May-2012 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
YoY- -37.51%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 57,278 169,306 276,415 261,214 240,256 143,623 312,132 -24.60%
PBT 2,997 7,090 7,190 3,533 5,197 1,894 9,935 -18.09%
Tax -1,248 -2,494 -2,285 -1,349 -1,702 -796 -225 33.02%
NP 1,749 4,596 4,905 2,184 3,495 1,098 9,710 -24.84%
-
NP to SH 1,749 4,596 4,905 2,184 3,495 1,098 9,710 -24.84%
-
Tax Rate 41.64% 35.18% 31.78% 38.18% 32.75% 42.03% 2.26% -
Total Cost 55,529 164,710 271,510 259,030 236,761 142,525 302,422 -24.59%
-
Net Worth 100,115 101,329 100,274 97,737 99,166 97,734 100,240 -0.02%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 3,015 3,015 3,020 3,016 3,023 3,016 3,019 -0.02%
Div Payout % 172.41% 65.62% 61.58% 138.12% 86.51% 274.73% 31.09% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 100,115 101,329 100,274 97,737 99,166 97,734 100,240 -0.02%
NOSH 120,620 120,629 120,812 120,662 120,934 120,659 120,771 -0.02%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 3.05% 2.71% 1.77% 0.84% 1.45% 0.76% 3.11% -
ROE 1.75% 4.54% 4.89% 2.23% 3.52% 1.12% 9.69% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 47.49 140.35 228.80 216.48 198.67 119.03 258.45 -24.59%
EPS 1.45 3.81 4.06 1.81 2.89 0.91 8.04 -24.82%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.83 0.84 0.83 0.81 0.82 0.81 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,869
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 31.62 93.45 152.58 144.19 132.62 79.28 172.29 -24.60%
EPS 0.97 2.54 2.71 1.21 1.93 0.61 5.36 -24.78%
DPS 1.66 1.66 1.67 1.67 1.67 1.67 1.67 -0.10%
NAPS 0.5526 0.5593 0.5535 0.5395 0.5474 0.5395 0.5533 -0.02%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.635 0.67 0.605 0.60 0.70 0.87 1.04 -
P/RPS 1.34 0.48 0.26 0.28 0.35 0.73 0.40 22.31%
P/EPS 43.79 17.59 14.90 33.15 24.22 95.60 12.94 22.51%
EY 2.28 5.69 6.71 3.02 4.13 1.05 7.73 -18.40%
DY 3.94 3.73 4.13 4.17 3.57 2.87 2.40 8.60%
P/NAPS 0.77 0.80 0.73 0.74 0.85 1.07 1.25 -7.75%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 28/07/15 24/07/14 29/07/13 31/07/12 29/07/11 29/07/10 30/07/09 -
Price 0.67 0.70 0.60 0.53 0.75 0.82 0.93 -
P/RPS 1.41 0.50 0.26 0.24 0.38 0.69 0.36 25.53%
P/EPS 46.21 18.37 14.78 29.28 25.95 90.11 11.57 25.94%
EY 2.16 5.44 6.77 3.42 3.85 1.11 8.65 -20.63%
DY 3.73 3.57 4.17 4.72 3.33 3.05 2.69 5.59%
P/NAPS 0.81 0.83 0.72 0.65 0.91 1.01 1.12 -5.25%

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