[PAOS] QoQ Annualized Quarter Result on 31-Aug-2016 [#1]

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Annualized Quarter Result
Revenue	237,447	239,773	223,236	201,260	74,102	58,598	58,716	153.61%
YoY %	-0.97%	7.41%	10.92%	171.60%	26.46%	-0.20%	-	-
Horiz. %	404.40%	408.36%	380.20%	342.77%	126.20%	99.80%	100.00%	-
PBT	2,588	2,525	3,392	5,040	5,403	4,493	4,484	-30.65%
YoY %	2.50%	-25.56%	-32.70%	-6.72%	20.25%	0.20%	-	-
Horiz. %	57.72%	56.31%	75.65%	112.40%	120.50%	100.20%	100.00%	-
Tax	-735	-606	-1,378	-1,572	-1,946	-1,842	-1,636	-41.31%
YoY %	-21.29%	56.02%	12.34%	19.22%	-5.65%	-12.59%	-	-
Horiz. %	44.93%	37.04%	84.23%	96.09%	118.95%	112.59%	100.00%	-
NP	1,853	1,918	2,014	3,468	3,457	2,650	2,848	-24.89%
YoY %	-3.39%	-4.77%	-41.93%	0.32%	30.45%	-6.95%	-	-
Horiz. %	65.06%	67.35%	70.72%	121.77%	121.38%	93.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,853	1,918	2,014	3,468	3,457	2,650	2,848	-24.89%
YoY %	-3.39%	-4.77%	-41.93%	0.32%	30.45%	-6.95%	-	-
Horiz. %	65.06%	67.35%	70.72%	121.77%	121.38%	93.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.40%	24.00%	40.62%	31.19%	36.02%	41.00%	36.49%	-
YoY %	18.33%	-40.92%	30.23%	-13.41%	-12.15%	12.36%	-	-
Horiz. %	77.83%	65.77%	111.32%	85.48%	98.71%	112.36%	100.00%	-
Total Cost	235,594	237,854	221,222	197,792	70,645	55,948	55,868	160.78%
YoY %	-0.95%	7.52%	11.85%	179.98%	26.27%	0.14%	-	-
Horiz. %	421.70%	425.74%	395.97%	354.03%	126.45%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,640	101,451	100,699	101,149	100,325	100,002	100,162	-0.34%
YoY %	-1.79%	0.75%	-0.44%	0.82%	0.32%	-0.16%	-	-
Horiz. %	99.48%	101.29%	100.54%	100.99%	100.16%	99.84%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Dividend
Div	3,713	4,951	3,033	6,020	3,021	4,016	3,016	14.85%
YoY %	-25.01%	63.24%	-49.62%	99.27%	-24.78%	33.16%	-	-
Horiz. %	123.11%	164.16%	100.56%	199.60%	100.17%	133.16%	100.00%	-
Div Payout %	200.42%	258.09%	150.60%	173.61%	87.41%	151.52%	105.93%	-
YoY %	-22.34%	71.37%	-13.25%	98.62%	-42.31%	43.04%	-	-
Horiz. %	189.20%	243.64%	142.17%	163.89%	82.52%	143.04%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Equity
Net Worth	99,640	101,451	100,699	101,149	100,325	100,002	100,162	-0.34%
YoY %	-1.79%	0.75%	-0.44%	0.82%	0.32%	-0.16%	-	-
Horiz. %	99.48%	101.29%	100.54%	100.99%	100.16%	99.84%	100.00%	-
NOSH	181,164	181,164	121,325	120,776	120,874	120,484	120,677	31.07%
YoY %	0.00%	49.32%	0.45%	-0.08%	0.32%	-0.16%	-	-
Horiz. %	150.12%	150.12%	100.54%	100.08%	100.16%	99.84%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Ratio Analysis
NP Margin	0.78%	0.80%	0.90%	1.72%	4.67%	4.52%	4.85%	-
YoY %	-2.50%	-11.11%	-47.67%	-63.17%	3.32%	-6.80%	-	-
Horiz. %	16.08%	16.49%	18.56%	35.46%	96.29%	93.20%	100.00%	-
ROE	1.86%	1.89%	2.00%	3.43%	3.45%	2.65%	2.84%	-
YoY %	-1.59%	-5.50%	-41.69%	-0.58%	30.19%	-6.69%	-	-
Horiz. %	65.49%	66.55%	70.42%	120.77%	121.48%	93.31%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Per Share
RPS	131.07	132.35	184.00	167.14	61.31	48.64	48.66	93.47%
YoY %	-0.97%	-28.07%	10.09%	172.61%	26.05%	-0.04%	-	-
Horiz. %	269.36%	271.99%	378.13%	343.49%	126.00%	99.96%	100.00%	-
EPS	1.02	1.05	1.66	2.88	2.86	2.20	2.36	-42.80%
YoY %	-2.86%	-36.75%	-42.36%	0.70%	30.00%	-6.78%	-	-
Horiz. %	43.22%	44.49%	70.34%	122.03%	121.19%	93.22%	100.00%	-
DPS	2.05	2.73	2.50	5.00	2.50	3.33	2.50	-12.38%
YoY %	-24.91%	9.20%	-50.00%	100.00%	-24.92%	33.20%	-	-
Horiz. %	82.00%	109.20%	100.00%	200.00%	100.00%	133.20%	100.00%	-
NAPS	0.55	0.56	0.83	0.84	0.83	0.83	0.83	-23.97%
YoY %	-1.79%	-32.53%	-1.19%	1.20%	0.00%	0.00%	-	-
Horiz. %	66.27%	67.47%	100.00%	101.20%	100.00%	100.00%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Adjusted Per Share Value based on latest NOSH - 120,776
RPS	131.07	132.35	123.22	111.09	40.90	32.35	32.41	153.61%
YoY %	-0.97%	7.41%	10.92%	171.61%	26.43%	-0.19%	-	-
Horiz. %	404.41%	408.36%	380.19%	342.76%	126.20%	99.81%	100.00%	-
EPS	1.02	1.05	1.11	1.91	1.91	1.46	1.57	-24.96%
YoY %	-2.86%	-5.41%	-41.88%	0.00%	30.82%	-7.01%	-	-
Horiz. %	64.97%	66.88%	70.70%	121.66%	121.66%	92.99%	100.00%	-
DPS	2.05	2.73	1.67	3.32	1.67	2.22	1.67	14.63%
YoY %	-24.91%	63.47%	-49.70%	98.80%	-24.77%	32.93%	-	-
Horiz. %	122.75%	163.47%	100.00%	198.80%	100.00%	132.93%	100.00%	-
NAPS	0.55	0.56	0.5558	0.5583	0.5538	0.552	0.5529	-0.34%
YoY %	-1.79%	0.76%	-0.45%	0.81%	0.33%	-0.16%	-	-
Horiz. %	99.48%	101.28%	100.52%	100.98%	100.16%	99.84%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	29/02/16	30/11/15	-
Price	0.56	0.545	1.15	1.03	0.70	0.62	0.74	-
P/RPS	0.43	0.41	0.63	0.62	1.14	1.27	1.52	-56.87%
YoY %	4.88%	-34.92%	1.61%	-45.61%	-10.24%	-16.45%	-	-
Horiz. %	28.29%	26.97%	41.45%	40.79%	75.00%	83.55%	100.00%	-
P/EPS	54.75	51.46	69.28	35.76	24.48	28.18	31.36	44.94%
YoY %	6.39%	-25.72%	93.74%	46.08%	-13.13%	-10.14%	-	-
Horiz. %	174.59%	164.09%	220.92%	114.03%	78.06%	89.86%	100.00%	-
EY	1.83	1.94	1.44	2.80	4.09	3.55	3.19	-30.93%
YoY %	-5.67%	34.72%	-48.57%	-31.54%	15.21%	11.29%	-	-
Horiz. %	57.37%	60.82%	45.14%	87.77%	128.21%	111.29%	100.00%	-
DY	3.66	5.02	2.17	4.85	3.57	5.38	3.38	5.44%
YoY %	-27.09%	131.34%	-55.26%	35.85%	-33.64%	59.17%	-	-
Horiz. %	108.28%	148.52%	64.20%	143.49%	105.62%	159.17%	100.00%	-
P/NAPS	1.02	0.97	1.39	1.23	0.84	0.75	0.89	9.50%
YoY %	5.15%	-30.22%	13.01%	46.43%	12.00%	-15.73%	-	-
Horiz. %	114.61%	108.99%	156.18%	138.20%	94.38%	84.27%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Price Multiplier on Announcement Date
Date	27/07/17	27/04/17	24/01/17	27/10/16	27/07/16	28/04/16	26/01/16	-
Price	0.57	0.60	0.58	1.31	0.90	0.705	0.62	-
P/RPS	0.43	0.45	0.32	0.78	1.47	1.45	1.27	-51.38%
YoY %	-4.44%	40.62%	-58.97%	-46.94%	1.38%	14.17%	-	-
Horiz. %	33.86%	35.43%	25.20%	61.42%	115.75%	114.17%	100.00%	-
P/EPS	55.73	56.65	34.94	45.49	31.47	32.05	26.27	65.02%
YoY %	-1.62%	62.14%	-23.19%	44.55%	-1.81%	22.00%	-	-
Horiz. %	212.14%	215.65%	133.00%	173.16%	119.79%	122.00%	100.00%	-
EY	1.79	1.77	2.86	2.20	3.18	3.12	3.81	-39.53%
YoY %	1.13%	-38.11%	30.00%	-30.82%	1.92%	-18.11%	-	-
Horiz. %	46.98%	46.46%	75.07%	57.74%	83.46%	81.89%	100.00%	-
DY	3.60	4.56	4.31	3.82	2.78	4.73	4.03	-7.23%
YoY %	-21.05%	5.80%	12.83%	37.41%	-41.23%	17.37%	-	-
Horiz. %	89.33%	113.15%	106.95%	94.79%	68.98%	117.37%	100.00%	-
P/NAPS	1.04	1.07	0.70	1.56	1.08	0.85	0.75	24.32%
YoY %	-2.80%	52.86%	-55.13%	44.44%	27.06%	13.33%	-	-
Horiz. %	138.67%	142.67%	93.33%	208.00%	144.00%	113.33%	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