[PAOS] YoY TTM Result on 28-Feb-2002 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -10.66%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 294,862 454,689 280,876 293,212 179,083 13.26%
PBT 4,534 10,203 6,849 17,679 13,544 -23.92%
Tax -496 -2,293 -1,377 -4,610 -2,400 -32.55%
NP 4,038 7,910 5,472 13,069 11,144 -22.40%
-
NP to SH 4,038 7,910 5,472 13,069 11,144 -22.40%
-
Tax Rate 10.94% 22.47% 20.11% 26.08% 17.72% -
Total Cost 290,824 446,779 275,404 280,143 167,939 14.70%
-
Net Worth 109,086 112,870 108,570 107,279 98,374 2.61%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 4,527 4,515 4,494 4,501 1,498 31.82%
Div Payout % 112.11% 57.08% 82.13% 34.45% 13.45% -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 109,086 112,870 108,570 107,279 98,374 2.61%
NOSH 121,206 60,358 60,316 59,999 59,984 19.21%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 1.37% 1.74% 1.95% 4.46% 6.22% -
ROE 3.70% 7.01% 5.04% 12.18% 11.33% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 243.27 753.31 465.67 488.69 298.55 -4.98%
EPS 3.33 13.11 9.07 21.78 18.58 -34.91%
DPS 3.73 7.50 7.50 7.50 2.50 10.51%
NAPS 0.90 1.87 1.80 1.788 1.64 -13.92%
Adjusted Per Share Value based on latest NOSH - 59,999
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 162.76 250.98 155.04 161.85 98.85 13.26%
EPS 2.23 4.37 3.02 7.21 6.15 -22.38%
DPS 2.50 2.49 2.48 2.48 0.83 31.71%
NAPS 0.6021 0.623 0.5993 0.5922 0.543 2.61%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.07 1.04 1.09 1.31 1.26 -
P/RPS 0.44 0.14 0.23 0.27 0.42 1.16%
P/EPS 32.12 7.94 12.01 6.01 6.78 47.49%
EY 3.11 12.60 8.32 16.63 14.74 -32.20%
DY 3.49 7.21 6.88 5.73 1.98 15.21%
P/NAPS 1.19 0.56 0.61 0.73 0.77 11.48%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/04/05 29/04/04 30/04/03 29/04/02 27/04/01 -
Price 1.05 1.12 1.03 1.21 1.23 -
P/RPS 0.43 0.15 0.22 0.25 0.41 1.19%
P/EPS 31.52 8.55 11.35 5.56 6.62 47.67%
EY 3.17 11.70 8.81 18.00 15.10 -32.29%
DY 3.56 6.70 7.28 6.20 2.03 15.06%
P/NAPS 1.17 0.60 0.57 0.68 0.75 11.75%

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