[PAOS] YoY TTM Result on 30-Nov-2009 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 3.32%
YoY- 375.65%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 270,683 291,385 137,990 215,237 363,376 275,471 247,279 1.51%
PBT 4,720 6,598 1,955 9,911 -4,842 -5,765 2,594 10.48%
Tax -1,207 -2,482 -486 -222 1,327 -152 211 -
NP 3,513 4,116 1,469 9,689 -3,515 -5,917 2,805 3.81%
-
NP to SH 3,513 4,116 1,469 9,689 -3,515 -5,917 2,805 3.81%
-
Tax Rate 25.57% 37.62% 24.86% 2.24% - - -8.13% -
Total Cost 267,170 287,269 136,521 205,548 366,891 281,388 244,474 1.48%
-
Net Worth 100,507 99,399 98,395 99,168 97,533 92,250 108,854 -1.31%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 3,008 3,017 3,044 3,017 1,521 2,922 1,514 12.11%
Div Payout % 85.64% 73.30% 207.24% 31.15% 0.00% 0.00% 53.99% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 100,507 99,399 98,395 99,168 97,533 92,250 108,854 -1.31%
NOSH 121,093 121,219 121,475 120,937 126,666 112,500 121,489 -0.05%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 1.30% 1.41% 1.06% 4.50% -0.97% -2.15% 1.13% -
ROE 3.50% 4.14% 1.49% 9.77% -3.60% -6.41% 2.58% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 223.53 240.38 113.60 177.97 286.88 244.86 203.54 1.57%
EPS 2.90 3.40 1.21 8.01 -2.77 -5.26 2.31 3.86%
DPS 2.50 2.50 2.51 2.50 1.20 2.60 1.25 12.23%
NAPS 0.83 0.82 0.81 0.82 0.77 0.82 0.896 -1.26%
Adjusted Per Share Value based on latest NOSH - 120,937
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 149.41 160.84 76.17 118.81 200.58 152.06 136.49 1.51%
EPS 1.94 2.27 0.81 5.35 -1.94 -3.27 1.55 3.80%
DPS 1.66 1.67 1.68 1.67 0.84 1.61 0.84 12.01%
NAPS 0.5548 0.5487 0.5431 0.5474 0.5384 0.5092 0.6009 -1.32%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.55 0.54 0.85 0.88 0.88 0.92 0.90 -
P/RPS 0.25 0.22 0.75 0.49 0.31 0.38 0.44 -8.98%
P/EPS 18.96 15.90 70.29 10.98 -31.71 -17.49 38.98 -11.30%
EY 5.27 6.29 1.42 9.10 -3.15 -5.72 2.57 12.70%
DY 4.55 4.63 2.95 2.84 1.36 2.82 1.39 21.83%
P/NAPS 0.66 0.66 1.05 1.07 1.14 1.12 1.00 -6.68%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 -
Price 0.60 0.55 0.71 0.89 0.90 0.92 0.88 -
P/RPS 0.27 0.23 0.63 0.50 0.31 0.38 0.43 -7.45%
P/EPS 20.68 16.20 58.71 11.11 -32.43 -17.49 38.11 -9.67%
EY 4.84 6.17 1.70 9.00 -3.08 -5.72 2.62 10.76%
DY 4.17 4.55 3.53 2.81 1.33 2.82 1.42 19.64%
P/NAPS 0.72 0.67 0.88 1.09 1.17 1.12 0.98 -5.00%

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