[PAOS] YoY Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -7.84%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 307,608 288,670 187,258 198,524 392,314 275,638 265,340 2.49%
PBT 8,110 5,736 2,934 2,812 2,860 -13,046 3,506 14.98%
Tax -1,776 -2,060 -500 -1,120 -1,126 0 -1,338 4.82%
NP 6,334 3,676 2,434 1,692 1,734 -13,046 2,168 19.54%
-
NP to SH 6,334 3,676 2,434 1,692 1,734 -13,046 2,168 19.54%
-
Tax Rate 21.90% 35.91% 17.04% 39.83% 39.37% - 38.16% -
Total Cost 301,274 284,994 184,824 196,832 390,580 288,684 263,172 2.27%
-
Net Worth 100,328 99,155 97,600 99,102 92,720 99,052 107,918 -1.20%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 3,021 3,023 3,012 3,021 3,010 - - -
Div Payout % 47.71% 82.24% 123.76% 178.57% 173.61% - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 100,328 99,155 97,600 99,102 92,720 99,052 107,918 -1.20%
NOSH 120,877 120,921 120,495 120,857 120,416 120,796 120,444 0.05%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.06% 1.27% 1.30% 0.85% 0.44% -4.73% 0.82% -
ROE 6.31% 3.71% 2.49% 1.71% 1.87% -13.17% 2.01% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 254.48 238.73 155.41 164.26 325.80 228.18 220.30 2.43%
EPS 5.24 3.04 2.02 1.40 1.44 -10.80 1.80 19.47%
DPS 2.50 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.82 0.77 0.82 0.896 -1.26%
Adjusted Per Share Value based on latest NOSH - 120,937
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 169.80 159.34 103.36 109.58 216.55 152.15 146.46 2.49%
EPS 3.50 2.03 1.34 0.93 0.96 -7.20 1.20 19.51%
DPS 1.67 1.67 1.66 1.67 1.66 0.00 0.00 -
NAPS 0.5538 0.5473 0.5387 0.547 0.5118 0.5468 0.5957 -1.20%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.55 0.54 0.85 0.88 0.88 0.92 0.90 -
P/RPS 0.22 0.23 0.55 0.54 0.27 0.40 0.41 -9.84%
P/EPS 10.50 17.76 42.08 62.86 61.11 -8.52 50.00 -22.88%
EY 9.53 5.63 2.38 1.59 1.64 -11.74 2.00 29.69%
DY 4.55 4.63 2.94 2.84 2.84 0.00 0.00 -
P/NAPS 0.66 0.66 1.05 1.07 1.14 1.12 1.00 -6.68%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 -
Price 0.60 0.55 0.71 0.89 0.90 0.92 0.88 -
P/RPS 0.24 0.23 0.46 0.54 0.28 0.40 0.40 -8.15%
P/EPS 11.45 18.09 35.15 63.57 62.50 -8.52 48.89 -21.47%
EY 8.73 5.53 2.85 1.57 1.60 -11.74 2.05 27.28%
DY 4.17 4.55 3.52 2.81 2.78 0.00 0.00 -
P/NAPS 0.72 0.67 0.88 1.09 1.17 1.12 0.98 -5.00%

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