[PAOS] YoY Quarter Result on 29-Feb-2012 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 25.55%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 14,750 46,311 65,387 50,396 72,070 26,238 45,093 -16.98%
PBT 781 1,837 1,408 1,022 1,335 378 223 23.22%
Tax -221 -678 -163 -398 -250 -135 -30 39.46%
NP 560 1,159 1,245 624 1,085 243 193 19.41%
-
NP to SH 560 1,159 1,245 624 1,085 243 193 19.41%
-
Tax Rate 28.30% 36.91% 11.58% 38.94% 18.73% 35.71% 13.45% -
Total Cost 14,190 45,152 64,142 49,772 70,985 25,995 44,900 -17.46%
-
Net Worth 101,043 102,619 101,533 99,600 98,855 100,844 92,881 1.41%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 1,521 1,509 1,510 1,500 1,506 1,518 1,507 0.15%
Div Payout % 271.74% 130.21% 121.36% 240.38% 138.89% 625.00% 781.25% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 101,043 102,619 101,533 99,600 98,855 100,844 92,881 1.41%
NOSH 121,739 120,729 120,873 120,000 120,555 121,499 120,625 0.15%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 3.80% 2.50% 1.90% 1.24% 1.51% 0.93% 0.43% -
ROE 0.55% 1.13% 1.23% 0.63% 1.10% 0.24% 0.21% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 12.12 38.36 54.10 42.00 59.78 21.60 37.38 -17.10%
EPS 0.46 0.96 1.03 0.52 0.90 0.20 0.16 19.23%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.83 0.85 0.84 0.83 0.82 0.83 0.77 1.25%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 8.14 25.56 36.09 27.82 39.78 14.48 24.89 -16.98%
EPS 0.31 0.64 0.69 0.34 0.60 0.13 0.11 18.83%
DPS 0.84 0.83 0.83 0.83 0.83 0.84 0.83 0.19%
NAPS 0.5577 0.5664 0.5605 0.5498 0.5457 0.5567 0.5127 1.41%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.70 0.80 0.57 0.60 0.80 0.98 0.89 -
P/RPS 5.78 2.09 1.05 1.43 1.34 4.54 2.38 15.92%
P/EPS 152.17 83.33 55.34 115.38 88.89 490.00 556.25 -19.42%
EY 0.66 1.20 1.81 0.87 1.13 0.20 0.18 24.16%
DY 1.79 1.56 2.19 2.08 1.56 1.28 1.40 4.17%
P/NAPS 0.84 0.94 0.68 0.72 0.98 1.18 1.16 -5.23%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 28/04/14 24/04/13 26/04/12 27/04/11 29/04/10 29/04/09 -
Price 0.65 0.685 0.65 0.58 0.74 0.95 0.96 -
P/RPS 5.36 1.79 1.20 1.38 1.24 4.40 2.57 13.02%
P/EPS 141.30 71.35 63.11 111.54 82.22 475.00 600.00 -21.40%
EY 0.71 1.40 1.58 0.90 1.22 0.21 0.17 26.88%
DY 1.92 1.82 1.92 2.16 1.69 1.32 1.30 6.71%
P/NAPS 0.78 0.81 0.77 0.70 0.90 1.14 1.25 -7.55%

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