[PAOS] YoY Annualized Quarter Result on 28-Feb-2014 [#3]

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Annualized Quarter Result
Revenue	239,773	58,598	54,564	199,805	292,254	259,641	220,932	1.37%
YoY %	309.18%	7.39%	-72.69%	-31.63%	12.56%	17.52%	-	-
Horiz. %	108.53%	26.52%	24.70%	90.44%	132.28%	117.52%	100.00%	-
PBT	2,525	4,493	1,410	8,081	7,284	5,186	3,736	-6.31%
YoY %	-43.80%	218.65%	-82.55%	10.94%	40.46%	38.81%	-	-
Horiz. %	67.59%	120.26%	37.74%	216.30%	194.97%	138.81%	100.00%	-
Tax	-606	-1,842	-770	-2,649	-1,401	-1,904	-666	-1.55%
YoY %	67.10%	-139.22%	70.93%	-89.08%	26.42%	-185.89%	-	-
Horiz. %	90.99%	276.58%	115.62%	397.75%	210.36%	285.89%	100.00%	-
NP	1,918	2,650	640	5,432	5,882	3,282	3,069	-7.52%
YoY %	-27.62%	314.06%	-88.22%	-7.65%	79.22%	6.94%	-	-
Horiz. %	62.50%	86.35%	20.85%	177.00%	191.66%	106.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,918	2,650	640	5,432	5,882	3,282	3,069	-7.52%
YoY %	-27.62%	314.06%	-88.22%	-7.65%	79.22%	6.94%	-	-
Horiz. %	62.50%	86.35%	20.85%	177.00%	191.66%	106.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	41.00%	54.61%	32.78%	19.23%	36.71%	17.83%	-
YoY %	-41.46%	-24.92%	66.60%	70.46%	-47.62%	105.89%	-	-
Horiz. %	134.60%	229.95%	306.28%	183.85%	107.85%	205.89%	100.00%	-
Total Cost	237,854	55,948	53,924	194,373	286,372	256,358	217,862	1.47%
YoY %	325.13%	3.75%	-72.26%	-32.13%	11.71%	17.67%	-	-
Horiz. %	109.18%	25.68%	24.75%	89.22%	131.45%	117.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,451	100,002	99,599	102,756	101,536	100,169	98,829	0.43%
YoY %	1.45%	0.40%	-3.07%	1.20%	1.36%	1.36%	-	-
Horiz. %	102.65%	101.19%	100.78%	103.97%	102.74%	101.36%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Dividend
Div	4,951	4,016	3,999	4,029	4,029	4,022	4,017	3.54%
YoY %	23.28%	0.43%	-0.74%	0.00%	0.17%	0.12%	-	-
Horiz. %	123.25%	99.98%	99.55%	100.30%	100.30%	100.12%	100.00%	-
Div Payout %	258.09%	151.52%	625.00%	74.18%	68.49%	122.55%	130.89%	-
YoY %	70.33%	-75.76%	742.55%	8.31%	-44.11%	-6.37%	-	-
Horiz. %	197.18%	115.76%	477.50%	56.67%	52.33%	93.63%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Equity
Net Worth	101,451	100,002	99,599	102,756	101,536	100,169	98,829	0.43%
YoY %	1.45%	0.40%	-3.07%	1.20%	1.36%	1.36%	-	-
Horiz. %	102.65%	101.19%	100.78%	103.97%	102.74%	101.36%	100.00%	-
NOSH	181,164	120,484	119,999	120,890	120,876	120,686	120,523	7.02%
YoY %	50.36%	0.40%	-0.74%	0.01%	0.16%	0.14%	-	-
Horiz. %	150.31%	99.97%	99.57%	100.30%	100.29%	100.14%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Ratio Analysis
NP Margin	0.80%	4.52%	1.17%	2.72%	2.01%	1.26%	1.39%	-
YoY %	-82.30%	286.32%	-56.99%	35.32%	59.52%	-9.35%	-	-
Horiz. %	57.55%	325.18%	84.17%	195.68%	144.60%	90.65%	100.00%	-
ROE	1.89%	2.65%	0.64%	5.29%	5.79%	3.28%	3.11%	-
YoY %	-28.68%	314.06%	-87.90%	-8.64%	76.52%	5.47%	-	-
Horiz. %	60.77%	85.21%	20.58%	170.10%	186.17%	105.47%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Per Share
RPS	132.35	48.64	45.47	165.28	241.78	215.14	183.31	-5.27%
YoY %	172.10%	6.97%	-72.49%	-31.64%	12.38%	17.36%	-	-
Horiz. %	72.20%	26.53%	24.80%	90.16%	131.90%	117.36%	100.00%	-
EPS	1.05	2.20	0.53	4.49	4.87	2.72	2.55	-13.73%
YoY %	-52.27%	315.09%	-88.20%	-7.80%	79.04%	6.67%	-	-
Horiz. %	41.18%	86.27%	20.78%	176.08%	190.98%	106.67%	100.00%	-
DPS	2.73	3.33	3.33	3.33	3.33	3.33	3.33	-3.25%
YoY %	-18.02%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.98%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.56	0.83	0.83	0.85	0.84	0.83	0.82	-6.15%
YoY %	-32.53%	0.00%	-2.35%	1.19%	1.20%	1.22%	-	-
Horiz. %	68.29%	101.22%	101.22%	103.66%	102.44%	101.22%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Adjusted Per Share Value based on latest NOSH - 120,729
RPS	132.35	32.35	30.12	110.29	161.32	143.32	121.95	1.37%
YoY %	309.12%	7.40%	-72.69%	-31.63%	12.56%	17.52%	-	-
Horiz. %	108.53%	26.53%	24.70%	90.44%	132.28%	117.52%	100.00%	-
EPS	1.05	1.46	0.35	3.00	3.25	1.81	1.69	-7.61%
YoY %	-28.08%	317.14%	-88.33%	-7.69%	79.56%	7.10%	-	-
Horiz. %	62.13%	86.39%	20.71%	177.51%	192.31%	107.10%	100.00%	-
DPS	2.73	2.22	2.21	2.22	2.22	2.22	2.22	3.50%
YoY %	22.97%	0.45%	-0.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	122.97%	100.00%	99.55%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.56	0.552	0.5498	0.5672	0.5605	0.5529	0.5455	0.43%
YoY %	1.45%	0.40%	-3.07%	1.20%	1.37%	1.36%	-	-
Horiz. %	102.66%	101.19%	100.79%	103.98%	102.75%	101.36%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	-
Price	0.545	0.62	0.70	0.80	0.57	0.60	0.80	-
P/RPS	0.41	1.27	1.54	0.48	0.24	0.28	0.44	-1.16%
YoY %	-67.72%	-17.53%	220.83%	100.00%	-14.29%	-36.36%	-	-
Horiz. %	93.18%	288.64%	350.00%	109.09%	54.55%	63.64%	100.00%	-
P/EPS	51.46	28.18	131.25	17.80	11.71	22.06	31.41	8.56%
YoY %	82.61%	-78.53%	637.36%	52.01%	-46.92%	-29.77%	-	-
Horiz. %	163.83%	89.72%	417.86%	56.67%	37.28%	70.23%	100.00%	-
EY	1.94	3.55	0.76	5.62	8.54	4.53	3.18	-7.89%
YoY %	-45.35%	367.11%	-86.48%	-34.19%	88.52%	42.45%	-	-
Horiz. %	61.01%	111.64%	23.90%	176.73%	268.55%	142.45%	100.00%	-
DY	5.02	5.38	4.76	4.17	5.85	5.56	4.17	3.13%
YoY %	-6.69%	13.03%	14.15%	-28.72%	5.22%	33.33%	-	-
Horiz. %	120.38%	129.02%	114.15%	100.00%	140.29%	133.33%	100.00%	-
P/NAPS	0.97	0.75	0.84	0.94	0.68	0.72	0.98	-0.17%
YoY %	29.33%	-10.71%	-10.64%	38.24%	-5.56%	-26.53%	-	-
Horiz. %	98.98%	76.53%	85.71%	95.92%	69.39%	73.47%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Price Multiplier on Announcement Date
Date	27/04/17	28/04/16	28/04/15	28/04/14	24/04/13	26/04/12	27/04/11	-
Price	0.60	0.705	0.65	0.685	0.65	0.58	0.74	-
P/RPS	0.45	1.45	1.43	0.41	0.27	0.27	0.40	1.98%
YoY %	-68.97%	1.40%	248.78%	51.85%	0.00%	-32.50%	-	-
Horiz. %	112.50%	362.50%	357.50%	102.50%	67.50%	67.50%	100.00%	-
P/EPS	56.65	32.05	121.87	15.24	13.36	21.32	29.06	11.75%
YoY %	76.76%	-73.70%	699.67%	14.07%	-37.34%	-26.63%	-	-
Horiz. %	194.94%	110.29%	419.37%	52.44%	45.97%	73.37%	100.00%	-
EY	1.77	3.12	0.82	6.56	7.49	4.69	3.44	-10.47%
YoY %	-43.27%	280.49%	-87.50%	-12.42%	59.70%	36.34%	-	-
Horiz. %	51.45%	90.70%	23.84%	190.70%	217.73%	136.34%	100.00%	-
DY	4.56	4.73	5.13	4.87	5.13	5.75	4.50	0.22%
YoY %	-3.59%	-7.80%	5.34%	-5.07%	-10.78%	27.78%	-	-
Horiz. %	101.33%	105.11%	114.00%	108.22%	114.00%	127.78%	100.00%	-
P/NAPS	1.07	0.85	0.78	0.81	0.77	0.70	0.90	2.92%
YoY %	25.88%	8.97%	-3.70%	5.19%	10.00%	-22.22%	-	-
Horiz. %	118.89%	94.44%	86.67%	90.00%	85.56%	77.78%	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