[PAOS] YoY Cumulative Quarter Result on 28-Feb-2013 [#3]

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Cumulative Result
Revenue	43,949	40,923	149,854	219,191	194,731	165,699	125,500	-16.03%
YoY %	7.39%	-72.69%	-31.63%	12.56%	17.52%	32.03%	-	-
Horiz. %	35.02%	32.61%	119.41%	174.65%	155.16%	132.03%	100.00%	-
PBT	3,370	1,058	6,061	5,463	3,890	2,802	1,784	11.17%
YoY %	218.53%	-82.54%	10.95%	40.44%	38.83%	57.06%	-	-
Horiz. %	188.90%	59.30%	339.74%	306.22%	218.05%	157.06%	100.00%	-
Tax	-1,382	-578	-1,987	-1,051	-1,428	-500	-695	12.12%
YoY %	-139.10%	70.91%	-89.06%	26.40%	-185.60%	28.06%	-	-
Horiz. %	198.85%	83.17%	285.90%	151.22%	205.47%	71.94%	100.00%	-
NP	1,988	480	4,074	4,412	2,462	2,302	1,089	10.54%
YoY %	314.17%	-88.22%	-7.66%	79.20%	6.95%	111.39%	-	-
Horiz. %	182.55%	44.08%	374.10%	405.14%	226.08%	211.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,988	480	4,074	4,412	2,462	2,302	1,089	10.54%
YoY %	314.17%	-88.22%	-7.66%	79.20%	6.95%	111.39%	-	-
Horiz. %	182.55%	44.08%	374.10%	405.14%	226.08%	211.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.01%	54.63%	32.78%	19.24%	36.71%	17.84%	38.96%	-
YoY %	-24.93%	66.66%	70.37%	-47.59%	105.77%	-54.21%	-	-
Horiz. %	105.26%	140.22%	84.14%	49.38%	94.22%	45.79%	100.00%	-
Total Cost	41,961	40,443	145,780	214,779	192,269	163,397	124,411	-16.55%
YoY %	3.75%	-72.26%	-32.13%	11.71%	17.67%	31.34%	-	-
Horiz. %	33.73%	32.51%	117.18%	172.64%	154.54%	131.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,002	99,599	102,756	101,536	100,169	98,829	100,430	-0.07%
YoY %	0.40%	-3.07%	1.20%	1.36%	1.36%	-1.59%	-	-
Horiz. %	99.57%	99.17%	102.32%	101.10%	99.74%	98.41%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	3,012	2,999	3,022	3,021	3,017	3,013	3,025	-0.07%
YoY %	0.43%	-0.76%	0.03%	0.13%	0.13%	-0.40%	-	-
Horiz. %	99.57%	99.14%	99.90%	99.87%	99.74%	99.60%	100.00%	-
Div Payout %	151.52%	625.00%	74.18%	68.49%	122.55%	130.89%	277.78%	-
YoY %	-75.76%	742.55%	8.31%	-44.11%	-6.37%	-52.88%	-	-
Horiz. %	54.55%	225.00%	26.70%	24.66%	44.12%	47.12%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	100,002	99,599	102,756	101,536	100,169	98,829	100,430	-0.07%
YoY %	0.40%	-3.07%	1.20%	1.36%	1.36%	-1.59%	-	-
Horiz. %	99.57%	99.17%	102.32%	101.10%	99.74%	98.41%	100.00%	-
NOSH	120,484	119,999	120,890	120,876	120,686	120,523	121,000	-0.07%
YoY %	0.40%	-0.74%	0.01%	0.16%	0.14%	-0.39%	-	-
Horiz. %	99.57%	99.17%	99.91%	99.90%	99.74%	99.61%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	4.52%	1.17%	2.72%	2.01%	1.26%	1.39%	0.87%	-
YoY %	286.32%	-56.99%	35.32%	59.52%	-9.35%	59.77%	-	-
Horiz. %	519.54%	134.48%	312.64%	231.03%	144.83%	159.77%	100.00%	-
ROE	1.99%	0.48%	3.96%	4.35%	2.46%	2.33%	1.08%	-
YoY %	314.58%	-87.88%	-8.97%	76.83%	5.58%	115.74%	-	-
Horiz. %	184.26%	44.44%	366.67%	402.78%	227.78%	215.74%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	36.48	34.10	123.96	181.33	161.35	137.48	103.72	-15.96%
YoY %	6.98%	-72.49%	-31.64%	12.38%	17.36%	32.55%	-	-
Horiz. %	35.17%	32.88%	119.51%	174.83%	155.56%	132.55%	100.00%	-
EPS	1.65	0.40	3.37	3.65	2.04	1.91	0.90	10.61%
YoY %	312.50%	-88.13%	-7.67%	78.92%	6.81%	112.22%	-	-
Horiz. %	183.33%	44.44%	374.44%	405.56%	226.67%	212.22%	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	0.85	0.84	0.83	0.82	0.83	0.00%
YoY %	0.00%	-2.35%	1.19%	1.20%	1.22%	-1.20%	-	-
Horiz. %	100.00%	100.00%	102.41%	101.20%	100.00%	98.80%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 120,873
RPS	24.26	22.59	82.72	120.99	107.49	91.46	69.27	-16.02%
YoY %	7.39%	-72.69%	-31.63%	12.56%	17.53%	32.03%	-	-
Horiz. %	35.02%	32.61%	119.42%	174.66%	155.18%	132.03%	100.00%	-
EPS	1.10	0.26	2.25	2.44	1.36	1.27	0.60	10.61%
YoY %	323.08%	-88.44%	-7.79%	79.41%	7.09%	111.67%	-	-
Horiz. %	183.33%	43.33%	375.00%	406.67%	226.67%	211.67%	100.00%	-
DPS	1.66	1.66	1.67	1.67	1.67	1.66	1.67	-0.09%
YoY %	0.00%	-0.60%	0.00%	0.00%	0.60%	-0.60%	-	-
Horiz. %	99.40%	99.40%	100.00%	100.00%	100.00%	99.40%	100.00%	-
NAPS	0.552	0.5498	0.5672	0.5605	0.5529	0.5455	0.5544	-0.07%
YoY %	0.40%	-3.07%	1.20%	1.37%	1.36%	-1.61%	-	-
Horiz. %	99.57%	99.17%	102.31%	101.10%	99.73%	98.39%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	0.62	0.70	0.80	0.57	0.60	0.80	0.98	-
P/RPS	1.70	2.05	0.65	0.31	0.37	0.58	0.94	10.36%
YoY %	-17.07%	215.38%	109.68%	-16.22%	-36.21%	-38.30%	-	-
Horiz. %	180.85%	218.09%	69.15%	32.98%	39.36%	61.70%	100.00%	-
P/EPS	37.58	175.00	23.74	15.62	29.41	41.88	108.89	-16.23%
YoY %	-78.53%	637.15%	51.98%	-46.89%	-29.78%	-61.54%	-	-
Horiz. %	34.51%	160.71%	21.80%	14.34%	27.01%	38.46%	100.00%	-
EY	2.66	0.57	4.21	6.40	3.40	2.39	0.92	19.33%
YoY %	366.67%	-86.46%	-34.22%	88.24%	42.26%	159.78%	-	-
Horiz. %	289.13%	61.96%	457.61%	695.65%	369.57%	259.78%	100.00%	-
DY	4.03	3.57	3.13	4.39	4.17	3.13	2.55	7.91%
YoY %	12.89%	14.06%	-28.70%	5.28%	33.23%	22.75%	-	-
Horiz. %	158.04%	140.00%	122.75%	172.16%	163.53%	122.75%	100.00%	-
P/NAPS	0.75	0.84	0.94	0.68	0.72	0.98	1.18	-7.26%
YoY %	-10.71%	-10.64%	38.24%	-5.56%	-26.53%	-16.95%	-	-
Horiz. %	63.56%	71.19%	79.66%	57.63%	61.02%	83.05%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	28/04/16	28/04/15	28/04/14	24/04/13	26/04/12	27/04/11	29/04/10	-
Price	0.705	0.65	0.685	0.65	0.58	0.74	0.95	-
P/RPS	1.93	1.91	0.55	0.36	0.36	0.54	0.92	13.13%
YoY %	1.05%	247.27%	52.78%	0.00%	-33.33%	-41.30%	-	-
Horiz. %	209.78%	207.61%	59.78%	39.13%	39.13%	58.70%	100.00%	-
P/EPS	42.73	162.50	20.33	17.81	28.43	38.74	105.56	-13.98%
YoY %	-73.70%	699.31%	14.15%	-37.35%	-26.61%	-63.30%	-	-
Horiz. %	40.48%	153.94%	19.26%	16.87%	26.93%	36.70%	100.00%	-
EY	2.34	0.62	4.92	5.62	3.52	2.58	0.95	16.19%
YoY %	277.42%	-87.40%	-12.46%	59.66%	36.43%	171.58%	-	-
Horiz. %	246.32%	65.26%	517.89%	591.58%	370.53%	271.58%	100.00%	-
DY	3.55	3.85	3.65	3.85	4.31	3.38	2.63	5.12%
YoY %	-7.79%	5.48%	-5.19%	-10.67%	27.51%	28.52%	-	-
Horiz. %	134.98%	146.39%	138.78%	146.39%	163.88%	128.52%	100.00%	-
P/NAPS	0.85	0.78	0.81	0.77	0.70	0.90	1.14	-4.77%
YoY %	8.97%	-3.70%	5.19%	10.00%	-22.22%	-21.05%	-	-
Horiz. %	74.56%	68.42%	71.05%	67.54%	61.40%	78.95%	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