[PAOS] YoY TTM Result on 30-Nov-2008 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 0.87%
YoY- 40.59%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 291,385 137,990 215,237 363,376 275,471 247,279 261,846 1.79%
PBT 6,598 1,955 9,911 -4,842 -5,765 2,594 3,709 10.07%
Tax -2,482 -486 -222 1,327 -152 211 -2,817 -2.08%
NP 4,116 1,469 9,689 -3,515 -5,917 2,805 892 29.01%
-
NP to SH 4,116 1,469 9,689 -3,515 -5,917 2,805 862 29.75%
-
Tax Rate 37.62% 24.86% 2.24% - - -8.13% 75.95% -
Total Cost 287,269 136,521 205,548 366,891 281,388 244,474 260,954 1.61%
-
Net Worth 99,399 98,395 99,168 97,533 92,250 108,854 106,903 -1.20%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 3,017 3,044 3,017 1,521 2,922 1,514 607 30.62%
Div Payout % 73.30% 207.24% 31.15% 0.00% 0.00% 53.99% 70.42% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 99,399 98,395 99,168 97,533 92,250 108,854 106,903 -1.20%
NOSH 121,219 121,475 120,937 126,666 112,500 121,489 121,481 -0.03%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 1.41% 1.06% 4.50% -0.97% -2.15% 1.13% 0.34% -
ROE 4.14% 1.49% 9.77% -3.60% -6.41% 2.58% 0.81% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 240.38 113.60 177.97 286.88 244.86 203.54 215.54 1.83%
EPS 3.40 1.21 8.01 -2.77 -5.26 2.31 0.71 29.81%
DPS 2.50 2.51 2.50 1.20 2.60 1.25 0.50 30.75%
NAPS 0.82 0.81 0.82 0.77 0.82 0.896 0.88 -1.16%
Adjusted Per Share Value based on latest NOSH - 126,666
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 160.84 76.17 118.81 200.58 152.06 136.49 144.54 1.79%
EPS 2.27 0.81 5.35 -1.94 -3.27 1.55 0.48 29.54%
DPS 1.67 1.68 1.67 0.84 1.61 0.84 0.34 30.36%
NAPS 0.5487 0.5431 0.5474 0.5384 0.5092 0.6009 0.5901 -1.20%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.54 0.85 0.88 0.88 0.92 0.90 1.00 -
P/RPS 0.22 0.75 0.49 0.31 0.38 0.44 0.46 -11.56%
P/EPS 15.90 70.29 10.98 -31.71 -17.49 38.98 140.93 -30.47%
EY 6.29 1.42 9.10 -3.15 -5.72 2.57 0.71 43.82%
DY 4.63 2.95 2.84 1.36 2.82 1.39 0.50 44.88%
P/NAPS 0.66 1.05 1.07 1.14 1.12 1.00 1.14 -8.70%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 25/01/06 -
Price 0.55 0.71 0.89 0.90 0.92 0.88 1.00 -
P/RPS 0.23 0.63 0.50 0.31 0.38 0.43 0.46 -10.90%
P/EPS 16.20 58.71 11.11 -32.43 -17.49 38.11 140.93 -30.25%
EY 6.17 1.70 9.00 -3.08 -5.72 2.62 0.71 43.36%
DY 4.55 3.53 2.81 1.33 2.82 1.42 0.50 44.46%
P/NAPS 0.67 0.88 1.09 1.17 1.12 0.98 1.14 -8.47%

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