[PAOS] QoQ Annualized Quarter Result on 28-Feb-2017 [#3]

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Annualized Quarter Result
Revenue	262,610	252,008	237,447	239,773	223,236	201,260	74,102	132.26%
YoY %	4.21%	6.13%	-0.97%	7.41%	10.92%	171.60%	-	-
Horiz. %	354.39%	340.08%	320.43%	323.57%	301.26%	271.60%	100.00%	-
PBT	2,556	3,304	2,588	2,525	3,392	5,040	5,403	-39.25%
YoY %	-22.64%	27.67%	2.50%	-25.56%	-32.70%	-6.72%	-	-
Horiz. %	47.31%	61.15%	47.90%	46.73%	62.78%	93.28%	100.00%	-
Tax	-1,188	-1,260	-735	-606	-1,378	-1,572	-1,946	-28.01%
YoY %	5.71%	-71.43%	-21.29%	56.02%	12.34%	19.22%	-	-
Horiz. %	61.05%	64.75%	37.77%	31.14%	70.81%	80.78%	100.00%	-
NP	1,368	2,044	1,853	1,918	2,014	3,468	3,457	-46.06%
YoY %	-33.07%	10.31%	-3.39%	-4.77%	-41.93%	0.32%	-	-
Horiz. %	39.57%	59.13%	53.60%	55.48%	58.26%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,368	2,044	1,853	1,918	2,014	3,468	3,457	-46.06%
YoY %	-33.07%	10.31%	-3.39%	-4.77%	-41.93%	0.32%	-	-
Horiz. %	39.57%	59.13%	53.60%	55.48%	58.26%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.48%	38.14%	28.40%	24.00%	40.62%	31.19%	36.02%	-
YoY %	21.87%	34.30%	18.33%	-40.92%	30.23%	-13.41%	-	-
Horiz. %	129.04%	105.89%	78.85%	66.63%	112.77%	86.59%	100.00%	-
Total Cost	261,242	249,964	235,594	237,854	221,222	197,792	70,645	138.94%
YoY %	4.51%	6.10%	-0.95%	7.52%	11.85%	179.98%	-	-
Horiz. %	369.80%	353.83%	333.49%	336.69%	313.15%	279.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,640	99,640	99,640	101,451	100,699	101,149	100,325	-0.45%
YoY %	0.00%	0.00%	-1.79%	0.75%	-0.44%	0.82%	-	-
Horiz. %	99.32%	99.32%	99.32%	101.12%	100.37%	100.82%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Dividend
Div	2,898	5,797	3,713	4,951	3,033	6,020	3,021	-2.73%
YoY %	-50.01%	56.13%	-25.01%	63.24%	-49.62%	99.27%	-	-
Horiz. %	95.93%	191.89%	122.91%	163.89%	100.40%	199.27%	100.00%	-
Div Payout %	211.89%	283.62%	200.42%	258.09%	150.60%	173.61%	87.41%	-
YoY %	-25.29%	41.51%	-22.34%	71.37%	-13.25%	98.62%	-	-
Horiz. %	242.41%	324.47%	229.29%	295.26%	172.29%	198.62%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Equity
Net Worth	99,640	99,640	99,640	101,451	100,699	101,149	100,325	-0.45%
YoY %	0.00%	0.00%	-1.79%	0.75%	-0.44%	0.82%	-	-
Horiz. %	99.32%	99.32%	99.32%	101.12%	100.37%	100.82%	100.00%	-
NOSH	181,164	181,164	181,164	181,164	121,325	120,776	120,874	30.93%
YoY %	0.00%	0.00%	0.00%	49.32%	0.45%	-0.08%	-	-
Horiz. %	149.88%	149.88%	149.88%	149.88%	100.37%	99.92%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Ratio Analysis
NP Margin	0.52%	0.81%	0.78%	0.80%	0.90%	1.72%	4.67%	-
YoY %	-35.80%	3.85%	-2.50%	-11.11%	-47.67%	-63.17%	-	-
Horiz. %	11.13%	17.34%	16.70%	17.13%	19.27%	36.83%	100.00%	-
ROE	1.37%	2.05%	1.86%	1.89%	2.00%	3.43%	3.45%	-
YoY %	-33.17%	10.22%	-1.59%	-5.50%	-41.69%	-0.58%	-	-
Horiz. %	39.71%	59.42%	53.91%	54.78%	57.97%	99.42%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Per Share
RPS	144.96	139.10	131.07	132.35	184.00	167.14	61.31	77.38%
YoY %	4.21%	6.13%	-0.97%	-28.07%	10.09%	172.61%	-	-
Horiz. %	236.44%	226.88%	213.78%	215.87%	300.11%	272.61%	100.00%	-
EPS	0.76	1.12	1.02	1.05	1.66	2.88	2.86	-58.63%
YoY %	-32.14%	9.80%	-2.86%	-36.75%	-42.36%	0.70%	-	-
Horiz. %	26.57%	39.16%	35.66%	36.71%	58.04%	100.70%	100.00%	-
DPS	1.60	3.20	2.05	2.73	2.50	5.00	2.50	-25.71%
YoY %	-50.00%	56.10%	-24.91%	9.20%	-50.00%	100.00%	-	-
Horiz. %	64.00%	128.00%	82.00%	109.20%	100.00%	200.00%	100.00%	-
NAPS	0.55	0.55	0.55	0.56	0.83	0.84	0.83	-23.97%
YoY %	0.00%	0.00%	-1.79%	-32.53%	-1.19%	1.20%	-	-
Horiz. %	66.27%	66.27%	66.27%	67.47%	100.00%	101.20%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Adjusted Per Share Value based on latest NOSH - 181,164
RPS	144.96	139.10	131.07	132.35	123.22	111.09	40.90	132.28%
YoY %	4.21%	6.13%	-0.97%	7.41%	10.92%	171.61%	-	-
Horiz. %	354.43%	340.10%	320.46%	323.59%	301.27%	271.61%	100.00%	-
EPS	0.76	1.12	1.02	1.05	1.11	1.91	1.91	-45.87%
YoY %	-32.14%	9.80%	-2.86%	-5.41%	-41.88%	0.00%	-	-
Horiz. %	39.79%	58.64%	53.40%	54.97%	58.12%	100.00%	100.00%	-
DPS	1.60	3.20	2.05	2.73	1.67	3.32	1.67	-2.81%
YoY %	-50.00%	56.10%	-24.91%	63.47%	-49.70%	98.80%	-	-
Horiz. %	95.81%	191.62%	122.75%	163.47%	100.00%	198.80%	100.00%	-
NAPS	0.55	0.55	0.55	0.56	0.5558	0.5583	0.5538	-0.45%
YoY %	0.00%	0.00%	-1.79%	0.76%	-0.45%	0.81%	-	-
Horiz. %	99.31%	99.31%	99.31%	101.12%	100.36%	100.81%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	-
Price	0.45	0.505	0.56	0.545	1.15	1.03	0.70	-
P/RPS	0.31	0.36	0.43	0.41	0.63	0.62	1.14	-57.99%
YoY %	-13.89%	-16.28%	4.88%	-34.92%	1.61%	-45.61%	-	-
Horiz. %	27.19%	31.58%	37.72%	35.96%	55.26%	54.39%	100.00%	-
P/EPS	59.59	44.76	54.75	51.46	69.28	35.76	24.48	80.85%
YoY %	33.13%	-18.25%	6.39%	-25.72%	93.74%	46.08%	-	-
Horiz. %	243.42%	182.84%	223.65%	210.21%	283.01%	146.08%	100.00%	-
EY	1.68	2.23	1.83	1.94	1.44	2.80	4.09	-44.71%
YoY %	-24.66%	21.86%	-5.67%	34.72%	-48.57%	-31.54%	-	-
Horiz. %	41.08%	54.52%	44.74%	47.43%	35.21%	68.46%	100.00%	-
DY	3.56	6.34	3.66	5.02	2.17	4.85	3.57	-0.18%
YoY %	-43.85%	73.22%	-27.09%	131.34%	-55.26%	35.85%	-	-
Horiz. %	99.72%	177.59%	102.52%	140.62%	60.78%	135.85%	100.00%	-
P/NAPS	0.82	0.92	1.02	0.97	1.39	1.23	0.84	-1.59%
YoY %	-10.87%	-9.80%	5.15%	-30.22%	13.01%	46.43%	-	-
Horiz. %	97.62%	109.52%	121.43%	115.48%	165.48%	146.43%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Announcement Date
Date	25/01/18	26/10/17	27/07/17	27/04/17	24/01/17	27/10/16	27/07/16	-
Price	0.42	0.49	0.57	0.60	0.58	1.31	0.90	-
P/RPS	0.29	0.35	0.43	0.45	0.32	0.78	1.47	-66.07%
YoY %	-17.14%	-18.60%	-4.44%	40.62%	-58.97%	-46.94%	-	-
Horiz. %	19.73%	23.81%	29.25%	30.61%	21.77%	53.06%	100.00%	-
P/EPS	55.62	43.43	55.73	56.65	34.94	45.49	31.47	46.12%
YoY %	28.07%	-22.07%	-1.62%	62.14%	-23.19%	44.55%	-	-
Horiz. %	176.74%	138.00%	177.09%	180.01%	111.03%	144.55%	100.00%	-
EY	1.80	2.30	1.79	1.77	2.86	2.20	3.18	-31.54%
YoY %	-21.74%	28.49%	1.13%	-38.11%	30.00%	-30.82%	-	-
Horiz. %	56.60%	72.33%	56.29%	55.66%	89.94%	69.18%	100.00%	-
DY	3.81	6.53	3.60	4.56	4.31	3.82	2.78	23.35%
YoY %	-41.65%	81.39%	-21.05%	5.80%	12.83%	37.41%	-	-
Horiz. %	137.05%	234.89%	129.50%	164.03%	155.04%	137.41%	100.00%	-
P/NAPS	0.76	0.89	1.04	1.07	0.70	1.56	1.08	-20.86%
YoY %	-14.61%	-14.42%	-2.80%	52.86%	-55.13%	44.44%	-	-
Horiz. %	70.37%	82.41%	96.30%	99.07%	64.81%	144.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos