[PAOS] YoY Cumulative Quarter Result on 30-Nov-2015 [#2]

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Cumulative Result
Revenue	195,881	131,305	111,618	29,358	26,173	103,543	153,804	4.11%
YoY %	49.18%	17.64%	280.20%	12.17%	-74.72%	-32.68%	-	-
Horiz. %	127.36%	85.37%	72.57%	19.09%	17.02%	67.32%	100.00%	-
PBT	1,778	1,278	1,696	2,242	277	4,224	4,055	-12.83%
YoY %	39.12%	-24.65%	-24.35%	709.39%	-93.44%	4.17%	-	-
Horiz. %	43.85%	31.52%	41.82%	55.29%	6.83%	104.17%	100.00%	-
Tax	-722	-594	-689	-818	-357	-1,309	-888	-3.38%
YoY %	-21.55%	13.79%	15.77%	-129.13%	72.73%	-47.41%	-	-
Horiz. %	81.31%	66.89%	77.59%	92.12%	40.20%	147.41%	100.00%	-
NP	1,056	684	1,007	1,424	-80	2,915	3,167	-16.72%
YoY %	54.39%	-32.08%	-29.28%	1,880.00%	-102.74%	-7.96%	-	-
Horiz. %	33.34%	21.60%	31.80%	44.96%	-2.53%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,056	684	1,007	1,424	-80	2,915	3,167	-16.72%
YoY %	54.39%	-32.08%	-29.28%	1,880.00%	-102.74%	-7.96%	-	-
Horiz. %	33.34%	21.60%	31.80%	44.96%	-2.53%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.61%	46.48%	40.62%	36.49%	128.88%	30.99%	21.90%	-
YoY %	-12.63%	14.43%	11.32%	-71.69%	315.88%	41.51%	-	-
Horiz. %	185.43%	212.24%	185.48%	166.62%	588.49%	141.51%	100.00%	-
Total Cost	194,825	130,621	110,611	27,934	26,253	100,628	150,637	4.37%
YoY %	49.15%	18.09%	295.97%	6.40%	-73.91%	-33.20%	-	-
Horiz. %	129.33%	86.71%	73.43%	18.54%	17.43%	66.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,828	99,640	100,699	100,162	94,857	101,601	100,328	-0.41%
YoY %	-1.82%	-1.05%	0.54%	5.59%	-6.64%	1.27%	-	-
Horiz. %	97.51%	99.31%	100.37%	99.83%	94.55%	101.27%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Dividend
Div	1,449	1,449	1,516	1,508	1,428	1,511	1,510	-0.68%
YoY %	0.00%	-4.42%	0.53%	5.60%	-5.49%	0.07%	-	-
Horiz. %	95.96%	95.96%	100.40%	99.87%	94.57%	100.07%	100.00%	-
Div Payout %	137.25%	211.89%	150.60%	105.93%	0.00%	51.87%	47.71%	-
YoY %	-35.23%	40.70%	42.17%	0.00%	0.00%	8.72%	-	-
Horiz. %	287.68%	444.12%	315.66%	222.03%	0.00%	108.72%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Equity
Net Worth	97,828	99,640	100,699	100,162	94,857	101,601	100,328	-0.41%
YoY %	-1.82%	-1.05%	0.54%	5.59%	-6.64%	1.27%	-	-
Horiz. %	97.51%	99.31%	100.37%	99.83%	94.55%	101.27%	100.00%	-
NOSH	181,164	181,164	121,325	120,677	114,285	120,954	120,877	6.97%
YoY %	0.00%	49.32%	0.54%	5.59%	-5.51%	0.06%	-	-
Horiz. %	149.87%	149.87%	100.37%	99.83%	94.55%	100.06%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Ratio Analysis
NP Margin	0.54%	0.52%	0.90%	4.85%	-0.31%	2.82%	2.06%	-
YoY %	3.85%	-42.22%	-81.44%	1,664.52%	-110.99%	36.89%	-	-
Horiz. %	26.21%	25.24%	43.69%	235.44%	-15.05%	136.89%	100.00%	-
ROE	1.08%	0.69%	1.00%	1.42%	-0.08%	2.87%	3.16%	-
YoY %	56.52%	-31.00%	-29.58%	1,875.00%	-102.79%	-9.18%	-	-
Horiz. %	34.18%	21.84%	31.65%	44.94%	-2.53%	90.82%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Per Share
RPS	108.12	72.48	92.00	24.33	22.90	85.61	127.24	-2.67%
YoY %	49.17%	-21.22%	278.13%	6.24%	-73.25%	-32.72%	-	-
Horiz. %	84.97%	56.96%	72.30%	19.12%	18.00%	67.28%	100.00%	-
EPS	0.58	0.38	0.83	1.18	-0.07	2.41	2.62	-22.21%
YoY %	52.63%	-54.22%	-29.66%	1,785.71%	-102.90%	-8.02%	-	-
Horiz. %	22.14%	14.50%	31.68%	45.04%	-2.67%	91.98%	100.00%	-
DPS	0.80	0.80	1.25	1.25	1.25	1.25	1.25	-7.16%
YoY %	0.00%	-36.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	64.00%	64.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.54	0.55	0.83	0.83	0.83	0.84	0.83	-6.91%
YoY %	-1.82%	-33.73%	0.00%	0.00%	-1.19%	1.20%	-	-
Horiz. %	65.06%	66.27%	100.00%	100.00%	100.00%	101.20%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Adjusted Per Share Value based on latest NOSH - 120,246
RPS	108.12	72.48	61.61	16.21	14.45	57.15	84.90	4.10%
YoY %	49.17%	17.64%	280.07%	12.18%	-74.72%	-32.69%	-	-
Horiz. %	127.35%	85.37%	72.57%	19.09%	17.02%	67.31%	100.00%	-
EPS	0.58	0.38	0.56	0.79	-0.04	1.61	1.75	-16.80%
YoY %	52.63%	-32.14%	-29.11%	2,075.00%	-102.48%	-8.00%	-	-
Horiz. %	33.14%	21.71%	32.00%	45.14%	-2.29%	92.00%	100.00%	-
DPS	0.80	0.80	0.84	0.83	0.79	0.83	0.83	-0.61%
YoY %	0.00%	-4.76%	1.20%	5.06%	-4.82%	0.00%	-	-
Horiz. %	96.39%	96.39%	101.20%	100.00%	95.18%	100.00%	100.00%	-
NAPS	0.54	0.55	0.5558	0.5529	0.5236	0.5608	0.5538	-0.41%
YoY %	-1.82%	-1.04%	0.52%	5.60%	-6.63%	1.26%	-	-
Horiz. %	97.51%	99.31%	100.36%	99.84%	94.55%	101.26%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	-
Price	0.355	0.45	1.15	0.74	0.655	0.71	0.55	-
P/RPS	0.33	0.62	1.25	3.04	2.86	0.83	0.43	-4.31%
YoY %	-46.77%	-50.40%	-58.88%	6.29%	244.58%	93.02%	-	-
Horiz. %	76.74%	144.19%	290.70%	706.98%	665.12%	193.02%	100.00%	-
P/EPS	60.90	119.19	138.55	62.71	-935.71	29.46	20.99	19.41%
YoY %	-48.91%	-13.97%	120.94%	106.70%	-3,276.21%	40.35%	-	-
Horiz. %	290.14%	567.84%	660.08%	298.76%	-4,457.88%	140.35%	100.00%	-
EY	1.64	0.84	0.72	1.59	-0.11	3.39	4.76	-16.26%
YoY %	95.24%	16.67%	-54.72%	1,545.45%	-103.24%	-28.78%	-	-
Horiz. %	34.45%	17.65%	15.13%	33.40%	-2.31%	71.22%	100.00%	-
DY	2.25	1.78	1.09	1.69	1.91	1.76	2.27	-0.14%
YoY %	26.40%	63.30%	-35.50%	-11.52%	8.52%	-22.47%	-	-
Horiz. %	99.12%	78.41%	48.02%	74.45%	84.14%	77.53%	100.00%	-
P/NAPS	0.66	0.82	1.39	0.89	0.79	0.85	0.66	0.00%
YoY %	-19.51%	-41.01%	56.18%	12.66%	-7.06%	28.79%	-	-
Horiz. %	100.00%	124.24%	210.61%	134.85%	119.70%	128.79%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Announcement Date
Date	24/01/19	25/01/18	24/01/17	26/01/16	27/01/15	27/01/14	29/01/13	-
Price	0.34	0.42	0.58	0.62	0.66	0.80	0.60	-
P/RPS	0.31	0.58	0.63	2.55	2.88	0.93	0.47	-6.69%
YoY %	-46.55%	-7.94%	-75.29%	-11.46%	209.68%	97.87%	-	-
Horiz. %	65.96%	123.40%	134.04%	542.55%	612.77%	197.87%	100.00%	-
P/EPS	58.33	111.24	69.88	52.54	-942.86	33.20	22.90	16.85%
YoY %	-47.56%	59.19%	33.00%	105.57%	-2,939.94%	44.98%	-	-
Horiz. %	254.72%	485.76%	305.15%	229.43%	-4,117.29%	144.98%	100.00%	-
EY	1.71	0.90	1.43	1.90	-0.11	3.01	4.37	-14.47%
YoY %	90.00%	-37.06%	-24.74%	1,827.27%	-103.65%	-31.12%	-	-
Horiz. %	39.13%	20.59%	32.72%	43.48%	-2.52%	68.88%	100.00%	-
DY	2.35	1.90	2.16	2.02	1.89	1.56	2.08	2.05%
YoY %	23.68%	-12.04%	6.93%	6.88%	21.15%	-25.00%	-	-
Horiz. %	112.98%	91.35%	103.85%	97.12%	90.87%	75.00%	100.00%	-
P/NAPS	0.63	0.76	0.70	0.75	0.80	0.95	0.72	-2.19%
YoY %	-17.11%	8.57%	-6.67%	-6.25%	-15.79%	31.94%	-	-
Horiz. %	87.50%	105.56%	97.22%	104.17%	111.11%	131.94%	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