[PAOS] YoY Annualized Quarter Result on 30-Nov-2013 [#2]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Annualized Quarter Result
Revenue	223,236	58,716	52,346	207,086	307,608	288,670	187,258	2.96%
YoY %	280.20%	12.17%	-74.72%	-32.68%	6.56%	54.16%	-	-
Horiz. %	119.21%	31.36%	27.95%	110.59%	164.27%	154.16%	100.00%	-
PBT	3,392	4,484	554	8,448	8,110	5,736	2,934	2.44%
YoY %	-24.35%	709.39%	-93.44%	4.17%	41.39%	95.50%	-	-
Horiz. %	115.61%	152.83%	18.88%	287.93%	276.41%	195.50%	100.00%	-
Tax	-1,378	-1,636	-714	-2,618	-1,776	-2,060	-500	18.38%
YoY %	15.77%	-129.13%	72.73%	-47.41%	13.79%	-312.00%	-	-
Horiz. %	275.60%	327.20%	142.80%	523.60%	355.20%	412.00%	100.00%	-
NP	2,014	2,848	-160	5,830	6,334	3,676	2,434	-3.10%
YoY %	-29.28%	1,880.00%	-102.74%	-7.96%	72.31%	51.03%	-	-
Horiz. %	82.74%	117.01%	-6.57%	239.52%	260.23%	151.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,014	2,848	-160	5,830	6,334	3,676	2,434	-3.10%
YoY %	-29.28%	1,880.00%	-102.74%	-7.96%	72.31%	51.03%	-	-
Horiz. %	82.74%	117.01%	-6.57%	239.52%	260.23%	151.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.62%	36.49%	128.88%	30.99%	21.90%	35.91%	17.04%	-
YoY %	11.32%	-71.69%	315.88%	41.51%	-39.01%	110.74%	-	-
Horiz. %	238.38%	214.14%	756.34%	181.87%	128.52%	210.74%	100.00%	-
Total Cost	221,222	55,868	52,506	201,256	301,274	284,994	184,824	3.03%
YoY %	295.97%	6.40%	-73.91%	-33.20%	5.71%	54.20%	-	-
Horiz. %	119.69%	30.23%	28.41%	108.89%	163.01%	154.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,699	100,162	94,857	101,601	100,328	99,155	97,600	0.52%
YoY %	0.54%	5.59%	-6.64%	1.27%	1.18%	1.59%	-	-
Horiz. %	103.18%	102.63%	97.19%	104.10%	102.80%	101.59%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	3,033	3,016	2,857	3,023	3,021	3,023	3,012	0.11%
YoY %	0.56%	5.57%	-5.49%	0.07%	-0.07%	0.37%	-	-
Horiz. %	100.70%	100.13%	94.85%	100.37%	100.30%	100.37%	100.00%	-
Div Payout %	150.60%	105.93%	0.00%	51.87%	47.71%	82.24%	123.76%	-
YoY %	42.17%	0.00%	0.00%	8.72%	-41.99%	-33.55%	-	-
Horiz. %	121.69%	85.59%	0.00%	41.91%	38.55%	66.45%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	100,699	100,162	94,857	101,601	100,328	99,155	97,600	0.52%
YoY %	0.54%	5.59%	-6.64%	1.27%	1.18%	1.59%	-	-
Horiz. %	103.18%	102.63%	97.19%	104.10%	102.80%	101.59%	100.00%	-
NOSH	121,325	120,677	114,285	120,954	120,877	120,921	120,495	0.11%
YoY %	0.54%	5.59%	-5.51%	0.06%	-0.04%	0.35%	-	-
Horiz. %	100.69%	100.15%	94.85%	100.38%	100.32%	100.35%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	0.90%	4.85%	-0.31%	2.82%	2.06%	1.27%	1.30%	-
YoY %	-81.44%	1,664.52%	-110.99%	36.89%	62.20%	-2.31%	-	-
Horiz. %	69.23%	373.08%	-23.85%	216.92%	158.46%	97.69%	100.00%	-
ROE	2.00%	2.84%	-0.17%	5.74%	6.31%	3.71%	2.49%	-
YoY %	-29.58%	1,770.59%	-102.96%	-9.03%	70.08%	49.00%	-	-
Horiz. %	80.32%	114.06%	-6.83%	230.52%	253.41%	149.00%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	184.00	48.66	45.80	171.21	254.48	238.73	155.41	2.85%
YoY %	278.13%	6.24%	-73.25%	-32.72%	6.60%	53.61%	-	-
Horiz. %	118.40%	31.31%	29.47%	110.17%	163.75%	153.61%	100.00%	-
EPS	1.66	2.36	-0.14	4.82	5.24	3.04	2.02	-3.21%
YoY %	-29.66%	1,785.71%	-102.90%	-8.02%	72.37%	50.50%	-	-
Horiz. %	82.18%	116.83%	-6.93%	238.61%	259.41%	150.50%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	2.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.83	0.83	0.83	0.84	0.83	0.82	0.81	0.40%
YoY %	0.00%	0.00%	-1.19%	1.20%	1.22%	1.23%	-	-
Horiz. %	102.47%	102.47%	102.47%	103.70%	102.47%	101.23%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 121,123
RPS	123.22	32.41	28.89	114.31	169.80	159.34	103.36	2.96%
YoY %	280.19%	12.18%	-74.73%	-32.68%	6.56%	54.16%	-	-
Horiz. %	119.21%	31.36%	27.95%	110.59%	164.28%	154.16%	100.00%	-
EPS	1.11	1.57	-0.09	3.22	3.50	2.03	1.34	-3.08%
YoY %	-29.30%	1,844.44%	-102.80%	-8.00%	72.41%	51.49%	-	-
Horiz. %	82.84%	117.16%	-6.72%	240.30%	261.19%	151.49%	100.00%	-
DPS	1.67	1.67	1.58	1.67	1.67	1.67	1.66	0.10%
YoY %	0.00%	5.70%	-5.39%	0.00%	0.00%	0.60%	-	-
Horiz. %	100.60%	100.60%	95.18%	100.60%	100.60%	100.60%	100.00%	-
NAPS	0.5558	0.5529	0.5236	0.5608	0.5538	0.5473	0.5387	0.52%
YoY %	0.52%	5.60%	-6.63%	1.26%	1.19%	1.60%	-	-
Horiz. %	103.17%	102.64%	97.20%	104.10%	102.80%	101.60%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	1.15	0.74	0.655	0.71	0.55	0.54	0.85	-
P/RPS	0.63	1.52	1.43	0.41	0.22	0.23	0.55	2.28%
YoY %	-58.55%	6.29%	248.78%	86.36%	-4.35%	-58.18%	-	-
Horiz. %	114.55%	276.36%	260.00%	74.55%	40.00%	41.82%	100.00%	-
P/EPS	69.28	31.36	-467.86	14.73	10.50	17.76	42.08	8.65%
YoY %	120.92%	106.70%	-3,276.24%	40.29%	-40.88%	-57.79%	-	-
Horiz. %	164.64%	74.52%	-1,111.83%	35.00%	24.95%	42.21%	100.00%	-
EY	1.44	3.19	-0.21	6.79	9.53	5.63	2.38	-8.02%
YoY %	-54.86%	1,619.05%	-103.09%	-28.75%	69.27%	136.55%	-	-
Horiz. %	60.50%	134.03%	-8.82%	285.29%	400.42%	236.55%	100.00%	-
DY	2.17	3.38	3.82	3.52	4.55	4.63	2.94	-4.93%
YoY %	-35.80%	-11.52%	8.52%	-22.64%	-1.73%	57.48%	-	-
Horiz. %	73.81%	114.97%	129.93%	119.73%	154.76%	157.48%	100.00%	-
P/NAPS	1.39	0.89	0.79	0.85	0.66	0.66	1.05	4.78%
YoY %	56.18%	12.66%	-7.06%	28.79%	0.00%	-37.14%	-	-
Horiz. %	132.38%	84.76%	75.24%	80.95%	62.86%	62.86%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	24/01/17	26/01/16	27/01/15	27/01/14	29/01/13	20/01/12	25/01/11	-
Price	0.58	0.62	0.66	0.80	0.60	0.55	0.71	-
P/RPS	0.32	1.27	1.44	0.47	0.24	0.23	0.46	-5.86%
YoY %	-74.80%	-11.81%	206.38%	95.83%	4.35%	-50.00%	-	-
Horiz. %	69.57%	276.09%	313.04%	102.17%	52.17%	50.00%	100.00%	-
P/EPS	34.94	26.27	-471.43	16.60	11.45	18.09	35.15	-0.09%
YoY %	33.00%	105.57%	-2,939.94%	44.98%	-36.71%	-48.53%	-	-
Horiz. %	99.40%	74.74%	-1,341.19%	47.23%	32.57%	51.47%	100.00%	-
EY	2.86	3.81	-0.21	6.03	8.73	5.53	2.85	0.05%
YoY %	-24.93%	1,914.29%	-103.48%	-30.93%	57.87%	94.04%	-	-
Horiz. %	100.35%	133.68%	-7.37%	211.58%	306.32%	194.04%	100.00%	-
DY	4.31	4.03	3.79	3.13	4.17	4.55	3.52	3.42%
YoY %	6.95%	6.33%	21.09%	-24.94%	-8.35%	29.26%	-	-
Horiz. %	122.44%	114.49%	107.67%	88.92%	118.47%	129.26%	100.00%	-
P/NAPS	0.70	0.75	0.80	0.95	0.72	0.67	0.88	-3.73%
YoY %	-6.67%	-6.25%	-15.79%	31.94%	7.46%	-23.86%	-	-
Horiz. %	79.55%	85.23%	90.91%	107.95%	81.82%	76.14%	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