[PAOS] QoQ TTM Result on 30-Nov-2010 [#2]

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
TTM Result
Revenue	278,620	240,679	183,822	137,990	125,350	143,623	196,382	26.18%
YoY %	15.76%	30.93%	33.21%	10.08%	-12.72%	-26.87%	-	-
Horiz. %	141.88%	122.56%	93.60%	70.27%	63.83%	73.13%	100.00%	-
PBT	6,417	5,197	2,912	1,955	1,601	1,894	10,066	-25.86%
YoY %	23.48%	78.47%	48.95%	22.11%	-15.47%	-81.18%	-	-
Horiz. %	63.75%	51.63%	28.93%	19.42%	15.91%	18.82%	100.00%	-
Tax	-2,057	-1,702	-601	-486	-486	-796	-327	239.62%
YoY %	-20.86%	-183.19%	-23.66%	0.00%	38.94%	-143.43%	-	-
Horiz. %	629.05%	520.49%	183.79%	148.62%	148.62%	243.43%	100.00%	-
NP	4,360	3,495	2,311	1,469	1,115	1,098	9,739	-41.39%
YoY %	24.75%	51.23%	57.32%	31.75%	1.55%	-88.73%	-	-
Horiz. %	44.77%	35.89%	23.73%	15.08%	11.45%	11.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,360	3,495	2,311	1,469	1,115	1,098	9,739	-41.39%
YoY %	24.75%	51.23%	57.32%	31.75%	1.55%	-88.73%	-	-
Horiz. %	44.77%	35.89%	23.73%	15.08%	11.45%	11.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.06%	32.75%	20.64%	24.86%	30.36%	42.03%	3.25%	-
YoY %	-2.11%	58.67%	-16.98%	-18.12%	-27.77%	1,193.23%	-	-
Horiz. %	986.46%	1,007.69%	635.08%	764.92%	934.15%	1,293.23%	100.00%	-
Total Cost	274,260	237,184	181,511	136,521	124,235	142,525	186,643	29.16%
YoY %	15.63%	30.67%	32.95%	9.89%	-12.83%	-23.64%	-	-
Horiz. %	146.94%	127.08%	97.25%	73.15%	66.56%	76.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,272	98,814	98,855	98,395	100,082	72,900	100,844	-0.37%
YoY %	1.48%	-0.04%	0.47%	-1.69%	37.29%	-27.71%	-	-
Horiz. %	99.43%	97.99%	98.03%	97.57%	99.24%	72.29%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Dividend
Div	3,017	3,032	3,032	3,044	3,044	3,028	3,028	-0.24%
YoY %	-0.49%	0.00%	-0.39%	0.00%	0.53%	0.00%	-	-
Horiz. %	99.64%	100.13%	100.13%	100.53%	100.53%	100.00%	100.00%	-
Div Payout %	69.20%	86.77%	131.22%	207.24%	273.04%	275.83%	31.10%	-
YoY %	-20.25%	-33.87%	-36.68%	-24.10%	-1.01%	786.91%	-	-
Horiz. %	222.51%	279.00%	421.93%	666.37%	877.94%	886.91%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Equity
Net Worth	100,272	98,814	98,855	98,395	100,082	72,900	100,844	-0.37%
YoY %	1.48%	-0.04%	0.47%	-1.69%	37.29%	-27.71%	-	-
Horiz. %	99.43%	97.99%	98.03%	97.57%	99.24%	72.29%	100.00%	-
NOSH	120,810	120,505	120,555	121,475	122,051	90,000	121,499	-0.37%
YoY %	0.25%	-0.04%	-0.76%	-0.47%	35.61%	-25.93%	-	-
Horiz. %	99.43%	99.18%	99.22%	99.98%	100.45%	74.07%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Ratio Analysis
NP Margin	1.56%	1.45%	1.26%	1.06%	0.89%	0.76%	4.96%	-
YoY %	7.59%	15.08%	18.87%	19.10%	17.11%	-84.68%	-	-
Horiz. %	31.45%	29.23%	25.40%	21.37%	17.94%	15.32%	100.00%	-
ROE	4.35%	3.54%	2.34%	1.49%	1.11%	1.51%	9.66%	-
YoY %	22.88%	51.28%	57.05%	34.23%	-26.49%	-84.37%	-	-
Horiz. %	45.03%	36.65%	24.22%	15.42%	11.49%	15.63%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Per Share
RPS	230.63	199.73	152.48	113.60	102.70	159.58	161.63	26.66%
YoY %	15.47%	30.99%	34.23%	10.61%	-35.64%	-1.27%	-	-
Horiz. %	142.69%	123.57%	94.34%	70.28%	63.54%	98.73%	100.00%	-
EPS	3.61	2.90	1.92	1.21	0.91	1.22	8.02	-41.18%
YoY %	24.48%	51.04%	58.68%	32.97%	-25.41%	-84.79%	-	-
Horiz. %	45.01%	36.16%	23.94%	15.09%	11.35%	15.21%	100.00%	-
DPS	2.50	2.50	2.52	2.51	2.49	3.37	2.50	0.00%
YoY %	0.00%	-0.79%	0.40%	0.80%	-26.11%	34.80%	-	-
Horiz. %	100.00%	100.00%	100.80%	100.40%	99.60%	134.80%	100.00%	-
NAPS	0.83	0.82	0.82	0.81	0.82	0.81	0.83	0.00%
YoY %	1.22%	0.00%	1.23%	-1.22%	1.23%	-2.41%	-	-
Horiz. %	100.00%	98.80%	98.80%	97.59%	98.80%	97.59%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 121,475
RPS	153.79	132.85	101.47	76.17	69.19	79.28	108.40	26.17%
YoY %	15.76%	30.93%	33.22%	10.09%	-12.73%	-26.86%	-	-
Horiz. %	141.87%	122.56%	93.61%	70.27%	63.83%	73.14%	100.00%	-
EPS	2.41	1.93	1.28	0.81	0.62	0.61	5.38	-41.36%
YoY %	24.87%	50.78%	58.02%	30.65%	1.64%	-88.66%	-	-
Horiz. %	44.80%	35.87%	23.79%	15.06%	11.52%	11.34%	100.00%	-
DPS	1.67	1.67	1.67	1.68	1.68	1.67	1.67	0.00%
YoY %	0.00%	0.00%	-0.60%	0.00%	0.60%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.60%	100.60%	100.00%	100.00%	-
NAPS	0.5535	0.5454	0.5457	0.5431	0.5524	0.4024	0.5567	-0.38%
YoY %	1.49%	-0.05%	0.48%	-1.68%	37.28%	-27.72%	-	-
Horiz. %	99.43%	97.97%	98.02%	97.56%	99.23%	72.28%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	0.74	0.70	0.80	0.85	0.81	0.87	0.98	-
P/RPS	0.32	0.35	0.52	0.75	0.79	0.55	0.61	-34.87%
YoY %	-8.57%	-32.69%	-30.67%	-5.06%	43.64%	-9.84%	-	-
Horiz. %	52.46%	57.38%	85.25%	122.95%	129.51%	90.16%	100.00%	-
P/EPS	20.50	24.14	41.73	70.29	88.67	71.31	12.23	40.97%
YoY %	-15.08%	-42.15%	-40.63%	-20.73%	24.34%	483.07%	-	-
Horiz. %	167.62%	197.38%	341.21%	574.73%	725.02%	583.07%	100.00%	-
EY	4.88	4.14	2.40	1.42	1.13	1.40	8.18	-29.06%
YoY %	17.87%	72.50%	69.01%	25.66%	-19.29%	-82.89%	-	-
Horiz. %	59.66%	50.61%	29.34%	17.36%	13.81%	17.11%	100.00%	-
DY	3.38	3.57	3.14	2.95	3.08	3.87	2.55	20.60%
YoY %	-5.32%	13.69%	6.44%	-4.22%	-20.41%	51.76%	-	-
Horiz. %	132.55%	140.00%	123.14%	115.69%	120.78%	151.76%	100.00%	-
P/NAPS	0.89	0.85	0.98	1.05	0.99	1.07	1.18	-17.09%
YoY %	4.71%	-13.27%	-6.67%	6.06%	-7.48%	-9.32%	-	-
Horiz. %	75.42%	72.03%	83.05%	88.98%	83.90%	90.68%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	27/10/11	29/07/11	27/04/11	25/01/11	28/10/10	29/07/10	29/04/10	-
Price	0.60	0.75	0.74	0.71	0.83	0.82	0.95	-
P/RPS	0.26	0.38	0.49	0.63	0.81	0.51	0.59	-42.00%
YoY %	-31.58%	-22.45%	-22.22%	-22.22%	58.82%	-13.56%	-	-
Horiz. %	44.07%	64.41%	83.05%	106.78%	137.29%	86.44%	100.00%	-
P/EPS	16.63	25.86	38.60	58.71	90.85	67.21	11.85	25.27%
YoY %	-35.69%	-33.01%	-34.25%	-35.38%	35.17%	467.17%	-	-
Horiz. %	140.34%	218.23%	325.74%	495.44%	766.67%	567.17%	100.00%	-
EY	6.01	3.87	2.59	1.70	1.10	1.49	8.44	-20.20%
YoY %	55.30%	49.42%	52.35%	54.55%	-26.17%	-82.35%	-	-
Horiz. %	71.21%	45.85%	30.69%	20.14%	13.03%	17.65%	100.00%	-
DY	4.17	3.33	3.40	3.53	3.01	4.10	2.63	35.85%
YoY %	25.23%	-2.06%	-3.68%	17.28%	-26.59%	55.89%	-	-
Horiz. %	158.56%	126.62%	129.28%	134.22%	114.45%	155.89%	100.00%	-
P/NAPS	0.72	0.91	0.90	0.88	1.01	1.01	1.14	-26.32%
YoY %	-20.88%	1.11%	2.27%	-12.87%	0.00%	-11.40%	-	-
Horiz. %	63.16%	79.82%	78.95%	77.19%	88.60%	88.60%	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