[PAOS] YoY Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 36.68%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 204,784 160,453 195,765 303,468 222,972 221,983 179,083 2.25%
PBT 2,180 2,081 3,208 7,935 5,513 10,178 13,498 -26.19%
Tax -570 -345 -542 -1,660 -770 -2,300 -2,444 -21.53%
NP 1,610 1,736 2,666 6,275 4,743 7,878 11,054 -27.45%
-
NP to SH 1,610 1,736 2,666 6,275 4,743 7,878 11,054 -27.45%
-
Tax Rate 26.15% 16.58% 16.90% 20.92% 13.97% 22.60% 18.11% -
Total Cost 203,174 158,717 193,099 297,193 218,229 214,105 168,029 3.21%
-
Net Worth 107,736 101,266 108,570 112,829 108,618 107,279 98,417 1.51%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 1,513 - 3,015 1,508 1,508 2,999 1,500 0.14%
Div Payout % 93.98% - 113.12% 24.04% 31.81% 38.08% 13.57% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 107,736 101,266 108,570 112,829 108,618 107,279 98,417 1.51%
NOSH 121,052 120,555 120,633 60,336 60,343 59,999 60,010 12.40%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 0.79% 1.08% 1.36% 2.07% 2.13% 3.55% 6.17% -
ROE 1.49% 1.71% 2.46% 5.56% 4.37% 7.34% 11.23% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 169.17 133.09 162.28 502.96 369.50 369.97 298.42 -9.02%
EPS 1.33 1.44 2.21 10.40 7.86 13.13 18.42 -35.45%
DPS 1.25 0.00 2.50 2.50 2.50 5.00 2.50 -10.90%
NAPS 0.89 0.84 0.90 1.87 1.80 1.788 1.64 -9.68%
Adjusted Per Share Value based on latest NOSH - 60,358
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 113.04 88.57 108.06 167.51 123.08 122.53 98.85 2.25%
EPS 0.89 0.96 1.47 3.46 2.62 4.35 6.10 -27.43%
DPS 0.84 0.00 1.66 0.83 0.83 1.66 0.83 0.19%
NAPS 0.5947 0.559 0.5993 0.6228 0.5996 0.5922 0.5433 1.51%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.92 0.92 1.07 1.04 1.09 1.31 1.26 -
P/RPS 0.54 0.69 0.66 0.21 0.29 0.35 0.42 4.27%
P/EPS 69.17 63.89 48.42 10.00 13.87 9.98 6.84 47.02%
EY 1.45 1.57 2.07 10.00 7.21 10.02 14.62 -31.95%
DY 1.36 0.00 2.34 2.40 2.29 3.82 1.98 -6.06%
P/NAPS 1.03 1.10 1.19 0.56 0.61 0.73 0.77 4.96%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 29/04/02 27/04/01 -
Price 0.93 0.89 1.05 1.12 1.03 1.21 1.23 -
P/RPS 0.55 0.67 0.65 0.22 0.28 0.33 0.41 5.01%
P/EPS 69.92 61.81 47.51 10.77 13.10 9.22 6.68 47.87%
EY 1.43 1.62 2.10 9.29 7.63 10.85 14.98 -32.38%
DY 1.34 0.00 2.38 2.23 2.43 4.13 2.03 -6.68%
P/NAPS 1.04 1.06 1.17 0.60 0.57 0.68 0.75 5.59%

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