[PAOS] YoY Annualized Quarter Result on 31-Aug-2014 [#1]

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Annualized Quarter Result
Revenue	252,008	201,260	60,716	48,104	225,860	313,248	309,188	-3.34%
YoY %	25.22%	231.48%	26.22%	-78.70%	-27.90%	1.31%	-	-
Horiz. %	81.51%	65.09%	19.64%	15.56%	73.05%	101.31%	100.00%	-
PBT	3,304	5,040	3,076	772	10,268	8,240	6,984	-11.71%
YoY %	-34.44%	63.85%	298.45%	-92.48%	24.61%	17.98%	-	-
Horiz. %	47.31%	72.16%	44.04%	11.05%	147.02%	117.98%	100.00%	-
Tax	-1,260	-1,572	-1,276	-568	-2,920	-1,772	-1,620	-4.09%
YoY %	19.85%	-23.20%	-124.65%	80.55%	-64.79%	-9.38%	-	-
Horiz. %	77.78%	97.04%	78.77%	35.06%	180.25%	109.38%	100.00%	-
NP	2,044	3,468	1,800	204	7,348	6,468	5,364	-14.84%
YoY %	-41.06%	92.67%	782.35%	-97.22%	13.61%	20.58%	-	-
Horiz. %	38.11%	64.65%	33.56%	3.80%	136.99%	120.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,044	3,468	1,800	204	7,348	6,468	5,364	-14.84%
YoY %	-41.06%	92.67%	782.35%	-97.22%	13.61%	20.58%	-	-
Horiz. %	38.11%	64.65%	33.56%	3.80%	136.99%	120.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.14%	31.19%	41.48%	73.58%	28.44%	21.50%	23.20%	-
YoY %	22.28%	-24.81%	-43.63%	158.72%	32.28%	-7.33%	-	-
Horiz. %	164.40%	134.44%	178.79%	317.16%	122.59%	92.67%	100.00%	-
Total Cost	249,964	197,792	58,916	47,900	218,512	306,780	303,824	-3.19%
YoY %	26.38%	235.72%	23.00%	-78.08%	-28.77%	0.97%	-	-
Horiz. %	82.27%	65.10%	19.39%	15.77%	71.92%	100.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,640	101,149	100,945	107,099	101,518	98,950	100,272	-0.10%
YoY %	-1.49%	0.20%	-5.75%	5.50%	2.60%	-1.32%	-	-
Horiz. %	99.37%	100.87%	100.67%	106.81%	101.24%	98.68%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Dividend
Div	5,797	6,020	6,081	6,375	6,042	6,033	6,040	-0.68%
YoY %	-3.70%	-1.00%	-4.61%	5.51%	0.15%	-0.12%	-	-
Horiz. %	95.98%	99.67%	100.68%	105.55%	100.03%	99.88%	100.00%	-
Div Payout %	283.62%	173.61%	337.84%	3,125.00%	82.24%	93.28%	112.61%	-
YoY %	63.37%	-48.61%	-89.19%	3,699.85%	-11.84%	-17.17%	-	-
Horiz. %	251.86%	154.17%	300.01%	2,775.06%	73.03%	82.83%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Equity
Net Worth	99,640	101,149	100,945	107,099	101,518	98,950	100,272	-0.10%
YoY %	-1.49%	0.20%	-5.75%	5.50%	2.60%	-1.32%	-	-
Horiz. %	99.37%	100.87%	100.67%	106.81%	101.24%	98.68%	100.00%	-
NOSH	181,164	120,776	121,621	127,500	120,855	120,671	120,810	6.97%
YoY %	50.00%	-0.69%	-4.61%	5.50%	0.15%	-0.12%	-	-
Horiz. %	149.96%	99.97%	100.67%	105.54%	100.04%	99.88%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Ratio Analysis
NP Margin	0.81%	1.72%	2.96%	0.42%	3.25%	2.06%	1.73%	-
YoY %	-52.91%	-41.89%	604.76%	-87.08%	57.77%	19.08%	-	-
Horiz. %	46.82%	99.42%	171.10%	24.28%	187.86%	119.08%	100.00%	-
ROE	2.05%	3.43%	1.78%	0.19%	7.24%	6.54%	5.35%	-
YoY %	-40.23%	92.70%	836.84%	-97.38%	10.70%	22.24%	-	-
Horiz. %	38.32%	64.11%	33.27%	3.55%	135.33%	122.24%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Per Share
RPS	139.10	167.14	49.92	37.73	186.88	259.59	255.93	-9.65%
YoY %	-16.78%	234.82%	32.31%	-79.81%	-28.01%	1.43%	-	-
Horiz. %	54.35%	65.31%	19.51%	14.74%	73.02%	101.43%	100.00%	-
EPS	1.12	2.88	1.48	0.16	6.08	5.36	4.44	-20.49%
YoY %	-61.11%	94.59%	825.00%	-97.37%	13.43%	20.72%	-	-
Horiz. %	25.23%	64.86%	33.33%	3.60%	136.94%	120.72%	100.00%	-
DPS	3.20	5.00	5.00	5.00	5.00	5.00	5.00	-7.16%
YoY %	-36.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	64.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.55	0.84	0.83	0.84	0.84	0.82	0.83	-6.62%
YoY %	-34.52%	1.20%	-1.19%	0.00%	2.44%	-1.20%	-	-
Horiz. %	66.27%	101.20%	100.00%	101.20%	101.20%	98.80%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Adjusted Per Share Value based on latest NOSH - 127,500
RPS	139.10	111.09	33.51	26.55	124.67	172.91	170.67	-3.34%
YoY %	25.21%	231.51%	26.21%	-78.70%	-27.90%	1.31%	-	-
Horiz. %	81.50%	65.09%	19.63%	15.56%	73.05%	101.31%	100.00%	-
EPS	1.12	1.91	0.99	0.11	4.06	3.57	2.96	-14.94%
YoY %	-41.36%	92.93%	800.00%	-97.29%	13.73%	20.61%	-	-
Horiz. %	37.84%	64.53%	33.45%	3.72%	137.16%	120.61%	100.00%	-
DPS	3.20	3.32	3.36	3.52	3.34	3.33	3.33	-0.66%
YoY %	-3.61%	-1.19%	-4.55%	5.39%	0.30%	0.00%	-	-
Horiz. %	96.10%	99.70%	100.90%	105.71%	100.30%	100.00%	100.00%	-
NAPS	0.55	0.5583	0.5572	0.5912	0.5604	0.5462	0.5535	-0.10%
YoY %	-1.49%	0.20%	-5.75%	5.50%	2.60%	-1.32%	-	-
Horiz. %	99.37%	100.87%	100.67%	106.81%	101.25%	98.68%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	30/08/12	29/08/11	-
Price	0.505	1.03	0.67	0.75	0.72	0.55	0.74	-
P/RPS	0.36	0.62	1.34	1.99	0.39	0.21	0.29	3.66%
YoY %	-41.94%	-53.73%	-32.66%	410.26%	85.71%	-27.59%	-	-
Horiz. %	124.14%	213.79%	462.07%	686.21%	134.48%	72.41%	100.00%	-
P/EPS	44.76	35.76	45.27	468.75	11.84	10.26	16.67	17.87%
YoY %	25.17%	-21.01%	-90.34%	3,859.04%	15.40%	-38.45%	-	-
Horiz. %	268.51%	214.52%	271.57%	2,811.94%	71.03%	61.55%	100.00%	-
EY	2.23	2.80	2.21	0.21	8.44	9.75	6.00	-15.19%
YoY %	-20.36%	26.70%	952.38%	-97.51%	-13.44%	62.50%	-	-
Horiz. %	37.17%	46.67%	36.83%	3.50%	140.67%	162.50%	100.00%	-
DY	6.34	4.85	7.46	6.67	6.94	9.09	6.76	-1.06%
YoY %	30.72%	-34.99%	11.84%	-3.89%	-23.65%	34.47%	-	-
Horiz. %	93.79%	71.75%	110.36%	98.67%	102.66%	134.47%	100.00%	-
P/NAPS	0.92	1.23	0.81	0.89	0.86	0.67	0.89	0.55%
YoY %	-25.20%	51.85%	-8.99%	3.49%	28.36%	-24.72%	-	-
Horiz. %	103.37%	138.20%	91.01%	100.00%	96.63%	75.28%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Price Multiplier on Announcement Date
Date	26/10/17	27/10/16	27/10/15	30/10/14	29/10/13	25/10/12	27/10/11	-
Price	0.49	1.31	0.72	0.70	0.83	0.55	0.60	-
P/RPS	0.35	0.78	1.44	1.86	0.44	0.21	0.23	7.24%
YoY %	-55.13%	-45.83%	-22.58%	322.73%	109.52%	-8.70%	-	-
Horiz. %	152.17%	339.13%	626.09%	808.70%	191.30%	91.30%	100.00%	-
P/EPS	43.43	45.49	48.65	437.50	13.65	10.26	13.51	21.46%
YoY %	-4.53%	-6.50%	-88.88%	3,105.13%	33.04%	-24.06%	-	-
Horiz. %	321.47%	336.71%	360.10%	3,238.34%	101.04%	75.94%	100.00%	-
EY	2.30	2.20	2.06	0.23	7.33	9.75	7.40	-17.68%
YoY %	4.55%	6.80%	795.65%	-96.86%	-24.82%	31.76%	-	-
Horiz. %	31.08%	29.73%	27.84%	3.11%	99.05%	131.76%	100.00%	-
DY	6.53	3.82	6.94	7.14	6.02	9.09	8.33	-3.97%
YoY %	70.94%	-44.96%	-2.80%	18.60%	-33.77%	9.12%	-	-
Horiz. %	78.39%	45.86%	83.31%	85.71%	72.27%	109.12%	100.00%	-
P/NAPS	0.89	1.56	0.87	0.83	0.99	0.67	0.72	3.59%
YoY %	-42.95%	79.31%	4.82%	-16.16%	47.76%	-6.94%	-	-
Horiz. %	123.61%	216.67%	120.83%	115.28%	137.50%	93.06%	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