[PAOS] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -14.18%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 292,254 259,641 220,932 167,333 321,666 287,786 273,045 1.13%
PBT 7,284 5,186 3,736 2,378 2,204 -11,790 2,906 16.53%
Tax -1,401 -1,904 -666 -926 -790 0 -760 10.72%
NP 5,882 3,282 3,069 1,452 1,413 -11,790 2,146 18.28%
-
NP to SH 5,882 3,282 3,069 1,452 1,413 -11,790 2,146 18.28%
-
Tax Rate 19.23% 36.71% 17.83% 38.94% 35.84% - 26.15% -
Total Cost 286,372 256,358 217,862 165,881 320,253 299,577 270,898 0.92%
-
Net Worth 101,536 100,169 98,829 100,430 92,749 95,436 107,736 -0.98%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 4,029 4,022 4,017 4,033 4,015 - 2,017 12.21%
Div Payout % 68.49% 122.55% 130.89% 277.78% 284.09% - 93.98% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 101,536 100,169 98,829 100,430 92,749 95,436 107,736 -0.98%
NOSH 120,876 120,686 120,523 121,000 120,454 120,806 121,052 -0.02%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 2.01% 1.26% 1.39% 0.87% 0.44% -4.10% 0.79% -
ROE 5.79% 3.28% 3.11% 1.45% 1.52% -12.35% 1.99% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 241.78 215.14 183.31 138.29 267.04 238.22 225.56 1.16%
EPS 4.87 2.72 2.55 1.20 1.17 -9.76 1.77 18.35%
DPS 3.33 3.33 3.33 3.33 3.33 0.00 1.67 12.17%
NAPS 0.84 0.83 0.82 0.83 0.77 0.79 0.89 -0.95%
Adjusted Per Share Value based on latest NOSH - 121,499
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 161.32 143.32 121.95 92.37 177.56 158.85 150.72 1.13%
EPS 3.25 1.81 1.69 0.80 0.78 -6.51 1.18 18.37%
DPS 2.22 2.22 2.22 2.23 2.22 0.00 1.11 12.23%
NAPS 0.5605 0.5529 0.5455 0.5544 0.512 0.5268 0.5947 -0.98%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.57 0.60 0.80 0.98 0.89 0.86 0.92 -
P/RPS 0.24 0.28 0.44 0.71 0.33 0.36 0.41 -8.53%
P/EPS 11.71 22.06 31.41 81.67 75.85 -8.81 51.88 -21.95%
EY 8.54 4.53 3.18 1.22 1.32 -11.35 1.93 28.10%
DY 5.85 5.56 4.17 3.40 3.75 0.00 1.81 21.57%
P/NAPS 0.68 0.72 0.98 1.18 1.16 1.09 1.03 -6.68%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 24/04/13 26/04/12 27/04/11 29/04/10 29/04/09 29/04/08 27/04/07 -
Price 0.65 0.58 0.74 0.95 0.96 0.90 0.93 -
P/RPS 0.27 0.27 0.40 0.69 0.36 0.38 0.41 -6.71%
P/EPS 13.36 21.32 29.06 79.17 81.82 -9.22 52.44 -20.36%
EY 7.49 4.69 3.44 1.26 1.22 -10.84 1.91 25.55%
DY 5.13 5.75 4.50 3.51 3.47 0.00 1.79 19.16%
P/NAPS 0.77 0.70 0.90 1.14 1.25 1.14 1.04 -4.88%

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