[PAOS] YoY Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 1.57%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 265,340 217,788 279,794 435,060 292,550 277,748 252,180 0.85%
PBT 3,506 1,932 4,640 11,542 6,900 14,390 17,900 -23.78%
Tax -1,338 0 -714 -2,360 -840 -3,300 -3,398 -14.38%
NP 2,168 1,932 3,926 9,182 6,060 11,090 14,502 -27.13%
-
NP to SH 2,168 1,702 3,926 9,182 6,060 11,090 14,502 -27.13%
-
Tax Rate 38.16% 0.00% 15.39% 20.45% 12.17% 22.93% 18.98% -
Total Cost 263,172 215,856 275,868 425,878 286,490 266,658 237,678 1.71%
-
Net Worth 107,918 106,982 110,532 111,004 107,399 105,018 94,760 2.18%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - 3,020 3,016 2,999 6,001 2,998 -
Div Payout % - - 76.92% 32.85% 49.50% 54.11% 20.68% -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 107,918 106,982 110,532 111,004 107,399 105,018 94,760 2.18%
NOSH 120,444 121,571 60,400 60,328 59,999 60,010 59,975 12.31%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 0.82% 0.89% 1.40% 2.11% 2.07% 3.99% 5.75% -
ROE 2.01% 1.59% 3.55% 8.27% 5.64% 10.56% 15.30% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 220.30 179.14 463.24 721.15 487.58 462.83 420.47 -10.20%
EPS 1.80 1.40 6.50 15.22 10.10 18.48 24.18 -35.12%
DPS 0.00 0.00 5.00 5.00 5.00 10.00 5.00 -
NAPS 0.896 0.88 1.83 1.84 1.79 1.75 1.58 -9.01%
Adjusted Per Share Value based on latest NOSH - 60,388
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 146.46 120.22 154.44 240.15 161.48 153.31 139.20 0.85%
EPS 1.20 0.94 2.17 5.07 3.35 6.12 8.00 -27.09%
DPS 0.00 0.00 1.67 1.67 1.66 3.31 1.66 -
NAPS 0.5957 0.5905 0.6101 0.6127 0.5928 0.5797 0.5231 2.18%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.90 1.00 1.11 1.04 1.07 1.24 1.20 -
P/RPS 0.41 0.56 0.24 0.14 0.22 0.27 0.29 5.93%
P/EPS 50.00 71.43 17.08 6.83 10.59 6.71 4.96 46.95%
EY 2.00 1.40 5.86 14.63 9.44 14.90 20.15 -31.94%
DY 0.00 0.00 4.50 4.81 4.67 8.06 4.17 -
P/NAPS 1.00 1.14 0.61 0.57 0.60 0.71 0.76 4.67%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 27/02/07 25/01/06 28/01/05 30/01/04 29/01/03 29/01/02 18/01/01 -
Price 0.88 1.00 1.18 1.04 1.09 1.29 1.17 -
P/RPS 0.40 0.56 0.25 0.14 0.22 0.28 0.28 6.12%
P/EPS 48.89 71.43 18.15 6.83 10.79 6.98 4.84 47.00%
EY 2.05 1.40 5.51 14.63 9.27 14.33 20.67 -31.95%
DY 0.00 0.00 4.24 4.81 4.59 7.75 4.27 -
P/NAPS 0.98 1.14 0.64 0.57 0.61 0.74 0.74 4.79%

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