[PAOS] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 155.67%
YoY- 43.85%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 103,543 153,804 144,335 93,629 99,262 196,157 137,819 -4.64%
PBT 4,224 4,055 2,868 1,467 1,406 1,430 -6,523 -
Tax -1,309 -888 -1,030 -250 -560 -563 0 -
NP 2,915 3,167 1,838 1,217 846 867 -6,523 -
-
NP to SH 2,915 3,167 1,838 1,217 846 867 -6,523 -
-
Tax Rate 30.99% 21.90% 35.91% 17.04% 39.83% 39.37% - -
Total Cost 100,628 150,637 142,497 92,412 98,416 195,290 144,342 -5.83%
-
Net Worth 101,601 100,328 99,155 97,600 99,102 92,720 99,052 0.42%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 1,511 1,510 1,511 1,506 1,510 1,505 - -
Div Payout % 51.87% 47.71% 82.24% 123.76% 178.57% 173.61% - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 101,601 100,328 99,155 97,600 99,102 92,720 99,052 0.42%
NOSH 120,954 120,877 120,921 120,495 120,857 120,416 120,796 0.02%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 2.82% 2.06% 1.27% 1.30% 0.85% 0.44% -4.73% -
ROE 2.87% 3.16% 1.85% 1.25% 0.85% 0.94% -6.59% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 85.61 127.24 119.36 77.70 82.13 162.90 114.09 -4.66%
EPS 2.41 2.62 1.52 1.01 0.70 0.72 -5.40 -
DPS 1.25 1.25 1.25 1.25 1.25 1.25 0.00 -
NAPS 0.84 0.83 0.82 0.81 0.82 0.77 0.82 0.40%
Adjusted Per Share Value based on latest NOSH - 121,475
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 57.15 84.90 79.67 51.68 54.79 108.28 76.07 -4.65%
EPS 1.61 1.75 1.01 0.67 0.47 0.48 -3.60 -
DPS 0.83 0.83 0.83 0.83 0.83 0.83 0.00 -
NAPS 0.5608 0.5538 0.5473 0.5387 0.547 0.5118 0.5468 0.42%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.71 0.55 0.54 0.85 0.88 0.88 0.92 -
P/RPS 0.83 0.43 0.45 1.09 1.07 0.54 0.81 0.40%
P/EPS 29.46 20.99 35.53 84.16 125.71 122.22 -17.04 -
EY 3.39 4.76 2.81 1.19 0.80 0.82 -5.87 -
DY 1.76 2.27 2.31 1.47 1.42 1.42 0.00 -
P/NAPS 0.85 0.66 0.66 1.05 1.07 1.14 1.12 -4.48%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 29/01/13 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 -
Price 0.80 0.60 0.55 0.71 0.89 0.90 0.92 -
P/RPS 0.93 0.47 0.46 0.91 1.08 0.55 0.81 2.32%
P/EPS 33.20 22.90 36.18 70.30 127.14 125.00 -17.04 -
EY 3.01 4.37 2.76 1.42 0.79 0.80 -5.87 -
DY 1.56 2.08 2.27 1.76 1.40 1.39 0.00 -
P/NAPS 0.95 0.72 0.67 0.88 1.09 1.17 1.12 -2.70%

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