[PAOS] YoY TTM Result on 31-May-2011 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 51.23%
YoY- 218.31%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 169,306 276,415 261,214 240,679 143,623 312,132 305,038 -9.34%
PBT 7,090 7,190 3,533 5,197 1,894 9,935 -12,795 -
Tax -2,494 -2,285 -1,349 -1,702 -796 -225 1,890 -
NP 4,596 4,905 2,184 3,495 1,098 9,710 -10,905 -
-
NP to SH 4,596 4,905 2,184 3,495 1,098 9,710 -10,905 -
-
Tax Rate 35.18% 31.78% 38.18% 32.75% 42.03% 2.26% - -
Total Cost 164,710 271,510 259,030 237,184 142,525 302,422 315,943 -10.28%
-
Net Worth 102,167 99,802 97,904 98,814 72,900 100,272 94,056 1.38%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 3,019 3,019 3,010 3,032 3,028 3,028 - -
Div Payout % 65.71% 61.56% 137.83% 86.77% 275.83% 31.19% - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 102,167 99,802 97,904 98,814 72,900 100,272 94,056 1.38%
NOSH 121,627 120,243 120,869 120,505 90,000 120,810 120,584 0.14%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 2.71% 1.77% 0.84% 1.45% 0.76% 3.11% -3.57% -
ROE 4.50% 4.91% 2.23% 3.54% 1.51% 9.68% -11.59% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 139.20 229.88 216.11 199.73 159.58 258.37 252.97 -9.47%
EPS 3.78 4.08 1.81 2.90 1.22 8.04 -9.04 -
DPS 2.50 2.50 2.50 2.50 3.37 2.51 0.00 -
NAPS 0.84 0.83 0.81 0.82 0.81 0.83 0.78 1.24%
Adjusted Per Share Value based on latest NOSH - 120,505
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 93.45 152.58 144.19 132.85 79.28 172.29 168.38 -9.34%
EPS 2.54 2.71 1.21 1.93 0.61 5.36 -6.02 -
DPS 1.67 1.67 1.66 1.67 1.67 1.67 0.00 -
NAPS 0.564 0.5509 0.5404 0.5454 0.4024 0.5535 0.5192 1.38%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.67 0.605 0.60 0.70 0.87 1.04 0.90 -
P/RPS 0.48 0.26 0.28 0.35 0.55 0.40 0.36 4.90%
P/EPS 17.73 14.83 33.21 24.14 71.31 12.94 -9.95 -
EY 5.64 6.74 3.01 4.14 1.40 7.73 -10.05 -
DY 3.73 4.13 4.17 3.57 3.87 2.41 0.00 -
P/NAPS 0.80 0.73 0.74 0.85 1.07 1.25 1.15 -5.86%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 29/07/13 31/07/12 29/07/11 29/07/10 30/07/09 29/07/08 -
Price 0.70 0.60 0.53 0.75 0.82 0.93 0.97 -
P/RPS 0.50 0.26 0.25 0.38 0.51 0.36 0.38 4.67%
P/EPS 18.52 14.71 29.33 25.86 67.21 11.57 -10.73 -
EY 5.40 6.80 3.41 3.87 1.49 8.64 -9.32 -
DY 3.57 4.17 4.72 3.33 4.10 2.70 0.00 -
P/NAPS 0.83 0.72 0.65 0.91 1.01 1.12 1.24 -6.46%

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