[PAOS] YoY Annualized Quarter Result on 31-May-2003 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 0.84%
YoY- -32.33%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 223,503 292,849 402,565 374,193 279,887 250,312 173,591 4.30%
PBT 1,807 5,063 9,261 7,780 11,514 21,044 15,518 -30.10%
Tax 765 -3,089 -1,614 -1,403 -2,090 -4,710 -3,035 -
NP 2,572 1,974 7,647 6,377 9,424 16,334 12,483 -23.13%
-
NP to SH 2,572 1,974 7,647 6,377 9,424 16,334 12,483 -23.13%
-
Tax Rate -42.34% 61.01% 17.43% 18.03% 18.15% 22.38% 19.56% -
Total Cost 220,931 290,875 394,918 367,816 270,463 233,978 161,108 5.40%
-
Net Worth 107,468 105,921 109,242 109,989 106,297 102,238 50,572 13.38%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 1,509 2,106 4,526 4,507 2,999 1,512 - -
Div Payout % 58.69% 106.71% 59.19% 70.69% 31.83% 9.26% - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 107,468 105,921 109,242 109,989 106,297 102,238 50,572 13.38%
NOSH 120,751 120,365 60,355 60,103 59,987 60,496 32,007 24.75%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 1.15% 0.67% 1.90% 1.70% 3.37% 6.53% 7.19% -
ROE 2.39% 1.86% 7.00% 5.80% 8.87% 15.98% 24.68% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 185.09 243.30 666.99 622.58 466.58 413.76 542.34 -16.39%
EPS 2.13 1.64 12.67 10.61 15.71 27.00 39.00 -38.39%
DPS 1.25 1.75 7.50 7.50 5.00 2.50 0.00 -
NAPS 0.89 0.88 1.81 1.83 1.772 1.69 1.58 -9.11%
Adjusted Per Share Value based on latest NOSH - 60,110
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 123.37 161.65 222.21 206.55 154.49 138.17 95.82 4.29%
EPS 1.42 1.09 4.22 3.52 5.20 9.02 6.89 -23.13%
DPS 0.83 1.16 2.50 2.49 1.66 0.83 0.00 -
NAPS 0.5932 0.5847 0.603 0.6071 0.5867 0.5643 0.2792 13.37%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 0.92 1.06 1.05 1.04 1.16 1.17 0.00 -
P/RPS 0.50 0.44 0.16 0.17 0.25 0.28 0.00 -
P/EPS 43.19 64.63 8.29 9.80 7.38 4.33 0.00 -
EY 2.32 1.55 12.07 10.20 13.54 23.08 0.00 -
DY 1.36 1.65 7.14 7.21 4.31 2.14 0.00 -
P/NAPS 1.03 1.20 0.58 0.57 0.65 0.69 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 28/07/06 29/07/05 30/07/04 31/07/03 30/07/02 27/07/01 09/08/00 -
Price 1.00 1.03 1.10 1.07 1.14 1.23 1.29 -
P/RPS 0.54 0.42 0.16 0.17 0.24 0.30 0.24 14.46%
P/EPS 46.95 62.80 8.68 10.08 7.26 4.56 3.31 55.55%
EY 2.13 1.59 11.52 9.92 13.78 21.95 30.23 -35.71%
DY 1.25 1.70 6.82 7.01 4.39 2.03 0.00 -
P/NAPS 1.12 1.17 0.61 0.58 0.64 0.73 0.82 5.33%

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