[PAOS] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	240,256	220,932	187,258	157,424	143,623	167,333	198,524	13.57%
YoY %	8.75%	17.98%	18.95%	9.61%	-14.17%	-15.71%	-	-
Horiz. %	121.02%	111.29%	94.33%	79.30%	72.35%	84.29%	100.00%	-
PBT	5,197	3,736	2,934	2,104	1,894	2,378	2,812	50.65%
YoY %	39.11%	27.33%	39.45%	11.09%	-20.35%	-15.43%	-	-
Horiz. %	184.82%	132.86%	104.34%	74.82%	67.35%	84.57%	100.00%	-
Tax	-1,702	-666	-500	-200	-796	-926	-1,120	32.21%
YoY %	-155.56%	-33.20%	-150.00%	74.87%	14.04%	17.32%	-	-
Horiz. %	151.96%	59.46%	44.64%	17.86%	71.07%	82.68%	100.00%	-
NP	3,495	3,069	2,434	1,904	1,098	1,452	1,692	62.26%
YoY %	13.88%	26.09%	27.84%	73.41%	-24.38%	-14.18%	-	-
Horiz. %	206.56%	181.38%	143.85%	112.53%	64.89%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,495	3,069	2,434	1,904	1,098	1,452	1,692	62.26%
YoY %	13.88%	26.09%	27.84%	73.41%	-24.38%	-14.18%	-	-
Horiz. %	206.56%	181.38%	143.85%	112.53%	64.89%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.75%	17.83%	17.04%	9.51%	42.03%	38.94%	39.83%	-
YoY %	83.68%	4.64%	79.18%	-77.37%	7.94%	-2.23%	-	-
Horiz. %	82.22%	44.77%	42.78%	23.88%	105.52%	97.77%	100.00%	-
Total Cost	236,761	217,862	184,824	155,520	142,525	165,881	196,832	13.11%
YoY %	8.67%	17.88%	18.84%	9.12%	-14.08%	-15.72%	-	-
Horiz. %	120.29%	110.68%	93.90%	79.01%	72.41%	84.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,166	98,829	97,600	100,082	97,734	100,430	99,102	0.04%
YoY %	0.34%	1.26%	-2.48%	2.40%	-2.68%	1.34%	-	-
Horiz. %	100.06%	99.72%	98.48%	100.99%	98.62%	101.34%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	3,023	4,017	3,012	6,102	3,016	4,033	3,021	0.04%
YoY %	-24.74%	33.37%	-50.64%	102.32%	-25.22%	33.50%	-	-
Horiz. %	100.07%	132.97%	99.70%	201.99%	99.83%	133.50%	100.00%	-
Div Payout %	86.51%	130.89%	123.76%	320.51%	274.73%	277.78%	178.57%	-
YoY %	-33.91%	5.76%	-61.39%	16.66%	-1.10%	55.56%	-	-
Horiz. %	48.45%	73.30%	69.31%	179.49%	153.85%	155.56%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	99,166	98,829	97,600	100,082	97,734	100,430	99,102	0.04%
YoY %	0.34%	1.26%	-2.48%	2.40%	-2.68%	1.34%	-	-
Horiz. %	100.06%	99.72%	98.48%	100.99%	98.62%	101.34%	100.00%	-
NOSH	120,934	120,523	120,495	122,051	120,659	121,000	120,857	0.04%
YoY %	0.34%	0.02%	-1.27%	1.15%	-0.28%	0.12%	-	-
Horiz. %	100.06%	99.72%	99.70%	100.99%	99.84%	100.12%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	1.45%	1.39%	1.30%	1.21%	0.76%	0.87%	0.85%	-
YoY %	4.32%	6.92%	7.44%	59.21%	-12.64%	2.35%	-	-
Horiz. %	170.59%	163.53%	152.94%	142.35%	89.41%	102.35%	100.00%	-
ROE	3.52%	3.11%	2.49%	1.90%	1.12%	1.45%	1.71%	-
YoY %	13.18%	24.90%	31.05%	69.64%	-22.76%	-15.20%	-	-
Horiz. %	205.85%	181.87%	145.61%	111.11%	65.50%	84.80%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	198.67	183.31	155.41	128.98	119.03	138.29	164.26	13.53%
YoY %	8.38%	17.95%	20.49%	8.36%	-13.93%	-15.81%	-	-
Horiz. %	120.95%	111.60%	94.61%	78.52%	72.46%	84.19%	100.00%	-
EPS	2.89	2.55	2.02	1.56	0.91	1.20	1.40	62.19%
YoY %	13.33%	26.24%	29.49%	71.43%	-24.17%	-14.29%	-	-
Horiz. %	206.43%	182.14%	144.29%	111.43%	65.00%	85.71%	100.00%	-
DPS	2.50	3.33	2.50	5.00	2.50	3.33	2.50	0.00%
YoY %	-24.92%	33.20%	-50.00%	100.00%	-24.92%	33.20%	-	-
Horiz. %	100.00%	133.20%	100.00%	200.00%	100.00%	133.20%	100.00%	-
NAPS	0.82	0.82	0.81	0.82	0.81	0.83	0.82	0.00%
YoY %	0.00%	1.23%	-1.22%	1.23%	-2.41%	1.22%	-	-
Horiz. %	100.00%	100.00%	98.78%	100.00%	98.78%	101.22%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 122,051
RPS	132.62	121.95	103.36	86.90	79.28	92.37	109.58	13.58%
YoY %	8.75%	17.99%	18.94%	9.61%	-14.17%	-15.71%	-	-
Horiz. %	121.03%	111.29%	94.32%	79.30%	72.35%	84.29%	100.00%	-
EPS	1.93	1.69	1.34	1.05	0.61	0.80	0.93	62.77%
YoY %	14.20%	26.12%	27.62%	72.13%	-23.75%	-13.98%	-	-
Horiz. %	207.53%	181.72%	144.09%	112.90%	65.59%	86.02%	100.00%	-
DPS	1.67	2.22	1.66	3.37	1.67	2.23	1.67	0.00%
YoY %	-24.77%	33.73%	-50.74%	101.80%	-25.11%	33.53%	-	-
Horiz. %	100.00%	132.93%	99.40%	201.80%	100.00%	133.53%	100.00%	-
NAPS	0.5474	0.5455	0.5387	0.5524	0.5395	0.5544	0.547	0.04%
YoY %	0.35%	1.26%	-2.48%	2.39%	-2.69%	1.35%	-	-
Horiz. %	100.07%	99.73%	98.48%	100.99%	98.63%	101.35%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	0.70	0.80	0.85	0.81	0.87	0.98	0.88	-
P/RPS	0.35	0.44	0.55	0.63	0.73	0.71	0.54	-25.12%
YoY %	-20.45%	-20.00%	-12.70%	-13.70%	2.82%	31.48%	-	-
Horiz. %	64.81%	81.48%	101.85%	116.67%	135.19%	131.48%	100.00%	-
P/EPS	24.22	31.41	42.08	51.92	95.60	81.67	62.86	-47.08%
YoY %	-22.89%	-25.36%	-18.95%	-45.69%	17.06%	29.92%	-	-
Horiz. %	38.53%	49.97%	66.94%	82.60%	152.08%	129.92%	100.00%	-
EY	4.13	3.18	2.38	1.93	1.05	1.22	1.59	89.06%
YoY %	29.87%	33.61%	23.32%	83.81%	-13.93%	-23.27%	-	-
Horiz. %	259.75%	200.00%	149.69%	121.38%	66.04%	76.73%	100.00%	-
DY	3.57	4.17	2.94	6.17	2.87	3.40	2.84	16.49%
YoY %	-14.39%	41.84%	-52.35%	114.98%	-15.59%	19.72%	-	-
Horiz. %	125.70%	146.83%	103.52%	217.25%	101.06%	119.72%	100.00%	-
P/NAPS	0.85	0.98	1.05	0.99	1.07	1.18	1.07	-14.23%
YoY %	-13.27%	-6.67%	6.06%	-7.48%	-9.32%	10.28%	-	-
Horiz. %	79.44%	91.59%	98.13%	92.52%	100.00%	110.28%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	29/07/11	27/04/11	25/01/11	28/10/10	29/07/10	29/04/10	27/01/10	-
Price	0.75	0.74	0.71	0.83	0.82	0.95	0.89	-
P/RPS	0.38	0.40	0.46	0.64	0.69	0.69	0.54	-20.90%
YoY %	-5.00%	-13.04%	-28.12%	-7.25%	0.00%	27.78%	-	-
Horiz. %	70.37%	74.07%	85.19%	118.52%	127.78%	127.78%	100.00%	-
P/EPS	25.95	29.06	35.15	53.21	90.11	79.17	63.57	-45.00%
YoY %	-10.70%	-17.33%	-33.94%	-40.95%	13.82%	24.54%	-	-
Horiz. %	40.82%	45.71%	55.29%	83.70%	141.75%	124.54%	100.00%	-
EY	3.85	3.44	2.85	1.88	1.11	1.26	1.57	81.94%
YoY %	11.92%	20.70%	51.60%	69.37%	-11.90%	-19.75%	-	-
Horiz. %	245.22%	219.11%	181.53%	119.75%	70.70%	80.25%	100.00%	-
DY	3.33	4.50	3.52	6.02	3.05	3.51	2.81	11.99%
YoY %	-26.00%	27.84%	-41.53%	97.38%	-13.11%	24.91%	-	-
Horiz. %	118.51%	160.14%	125.27%	214.23%	108.54%	124.91%	100.00%	-
P/NAPS	0.91	0.90	0.88	1.01	1.01	1.14	1.09	-11.34%
YoY %	1.11%	2.27%	-12.87%	0.00%	-11.40%	4.59%	-	-
Horiz. %	83.49%	82.57%	80.73%	92.66%	92.66%	104.59%	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