[PAOS] YoY TTM 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
TTM Result
Revenue	60,304	60,375	207,078	285,674	269,711	183,822	196,382	-17.84%
YoY %	-0.12%	-70.84%	-27.51%	5.92%	46.72%	-6.40%	-	-
Horiz. %	30.71%	30.74%	105.45%	145.47%	137.34%	93.60%	100.00%	-
PBT	5,310	2,087	7,788	5,106	6,285	2,912	10,066	-10.10%
YoY %	154.43%	-73.20%	52.53%	-18.76%	115.83%	-71.07%	-	-
Horiz. %	52.75%	20.73%	77.37%	50.73%	62.44%	28.93%	100.00%	-
Tax	-2,052	-1,085	-3,221	-972	-2,630	-601	-327	35.77%
YoY %	-89.12%	66.31%	-231.38%	63.04%	-337.60%	-83.79%	-	-
Horiz. %	627.52%	331.80%	985.02%	297.25%	804.28%	183.79%	100.00%	-
NP	3,258	1,002	4,567	4,134	3,655	2,311	9,739	-16.66%
YoY %	225.15%	-78.06%	10.47%	13.11%	58.16%	-76.27%	-	-
Horiz. %	33.45%	10.29%	46.89%	42.45%	37.53%	23.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,258	1,002	4,567	4,134	3,655	2,311	9,739	-16.66%
YoY %	225.15%	-78.06%	10.47%	13.11%	58.16%	-76.27%	-	-
Horiz. %	33.45%	10.29%	46.89%	42.45%	37.53%	23.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.64%	51.99%	41.36%	19.04%	41.85%	20.64%	3.25%	-
YoY %	-25.68%	25.70%	117.23%	-54.50%	102.76%	535.08%	-	-
Horiz. %	1,188.92%	1,599.69%	1,272.62%	585.85%	1,287.69%	635.08%	100.00%	-
Total Cost	57,046	59,373	202,511	281,540	266,056	181,511	186,643	-17.91%
YoY %	-3.92%	-70.68%	-28.07%	5.82%	46.58%	-2.75%	-	-
Horiz. %	30.56%	31.81%	108.50%	150.84%	142.55%	97.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,776	101,043	102,619	101,533	99,600	98,855	100,844	-0.17%
YoY %	-1.25%	-1.54%	1.07%	1.94%	0.75%	-1.97%	-	-
Horiz. %	98.94%	100.20%	101.76%	100.68%	98.77%	98.03%	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	3,022	3,115	3,019	3,019	3,010	3,032	3,028	-0.03%
YoY %	-2.99%	3.18%	0.00%	0.30%	-0.73%	0.13%	-	-
Horiz. %	99.80%	102.87%	99.70%	99.70%	99.41%	100.13%	100.00%	-
Div Payout %	92.78%	310.93%	66.12%	73.04%	82.36%	131.22%	31.10%	-
YoY %	-70.16%	370.25%	-9.47%	-11.32%	-37.24%	321.93%	-	-
Horiz. %	298.33%	999.77%	212.60%	234.86%	264.82%	421.93%	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	99,776	101,043	102,619	101,533	99,600	98,855	100,844	-0.17%
YoY %	-1.25%	-1.54%	1.07%	1.94%	0.75%	-1.97%	-	-
Horiz. %	98.94%	100.20%	101.76%	100.68%	98.77%	98.03%	100.00%	-
NOSH	120,212	121,739	120,729	120,873	120,000	120,555	121,499	-0.17%
YoY %	-1.25%	0.84%	-0.12%	0.73%	-0.46%	-0.78%	-	-
Horiz. %	98.94%	100.20%	99.37%	99.48%	98.77%	99.22%	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	5.40%	1.66%	2.21%	1.45%	1.36%	1.26%	4.96%	-
YoY %	225.30%	-24.89%	52.41%	6.62%	7.94%	-74.60%	-	-
Horiz. %	108.87%	33.47%	44.56%	29.23%	27.42%	25.40%	100.00%	-
ROE	3.27%	0.99%	4.45%	4.07%	3.67%	2.34%	9.66%	-
YoY %	230.30%	-77.75%	9.34%	10.90%	56.84%	-75.78%	-	-
Horiz. %	33.85%	10.25%	46.07%	42.13%	37.99%	24.22%	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	50.16	49.59	171.52	236.34	224.76	152.48	161.63	-17.70%
YoY %	1.15%	-71.09%	-27.43%	5.15%	47.40%	-5.66%	-	-
Horiz. %	31.03%	30.68%	106.12%	146.22%	139.06%	94.34%	100.00%	-
EPS	2.71	0.82	3.78	3.42	3.05	1.92	8.02	-16.52%
YoY %	230.49%	-78.31%	10.53%	12.13%	58.85%	-76.06%	-	-
Horiz. %	33.79%	10.22%	47.13%	42.64%	38.03%	23.94%	100.00%	-
DPS	2.50	2.56	2.50	2.50	2.50	2.52	2.50	0.00%
YoY %	-2.34%	2.40%	0.00%	0.00%	-0.79%	0.80%	-	-
Horiz. %	100.00%	102.40%	100.00%	100.00%	100.00%	100.80%	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	33.29	33.33	114.30	157.69	148.88	101.47	108.40	-17.84%
YoY %	-0.12%	-70.84%	-27.52%	5.92%	46.72%	-6.39%	-	-
Horiz. %	30.71%	30.75%	105.44%	145.47%	137.34%	93.61%	100.00%	-
EPS	1.80	0.55	2.52	2.28	2.02	1.28	5.38	-16.66%
YoY %	227.27%	-78.17%	10.53%	12.87%	57.81%	-76.21%	-	-
Horiz. %	33.46%	10.22%	46.84%	42.38%	37.55%	23.79%	100.00%	-
DPS	1.67	1.72	1.67	1.67	1.66	1.67	1.67	0.00%
YoY %	-2.91%	2.99%	0.00%	0.60%	-0.60%	0.00%	-	-
Horiz. %	100.00%	102.99%	100.00%	100.00%	99.40%	100.00%	100.00%	-
NAPS	0.5508	0.5577	0.5664	0.5605	0.5498	0.5457	0.5567	-0.17%
YoY %	-1.24%	-1.54%	1.05%	1.95%	0.75%	-1.98%	-	-
Horiz. %	98.94%	100.18%	101.74%	100.68%	98.76%	98.02%	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	1.24	1.41	0.47	0.24	0.27	0.52	0.61	12.53%
YoY %	-12.06%	200.00%	95.83%	-11.11%	-48.08%	-14.75%	-	-
Horiz. %	203.28%	231.15%	77.05%	39.34%	44.26%	85.25%	100.00%	-
P/EPS	22.88	85.05	21.15	16.67	19.70	41.73	12.23	10.99%
YoY %	-73.10%	302.13%	26.87%	-15.38%	-52.79%	241.21%	-	-
Horiz. %	187.08%	695.42%	172.94%	136.30%	161.08%	341.21%	100.00%	-
EY	4.37	1.18	4.73	6.00	5.08	2.40	8.18	-9.91%
YoY %	270.34%	-75.05%	-21.17%	18.11%	111.67%	-70.66%	-	-
Horiz. %	53.42%	14.43%	57.82%	73.35%	62.10%	29.34%	100.00%	-
DY	4.03	3.66	3.13	4.39	4.17	3.14	2.55	7.91%
YoY %	10.11%	16.93%	-28.70%	5.28%	32.80%	23.14%	-	-
Horiz. %	158.04%	143.53%	122.75%	172.16%	163.53%	123.14%	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	1.41	1.31	0.40	0.28	0.26	0.49	0.59	15.61%
YoY %	7.63%	227.50%	42.86%	7.69%	-46.94%	-16.95%	-	-
Horiz. %	238.98%	222.03%	67.80%	47.46%	44.07%	83.05%	100.00%	-
P/EPS	26.01	78.97	18.11	19.01	19.04	38.60	11.85	13.98%
YoY %	-67.06%	336.06%	-4.73%	-0.16%	-50.67%	225.74%	-	-
Horiz. %	219.49%	666.41%	152.83%	160.42%	160.68%	325.74%	100.00%	-
EY	3.84	1.27	5.52	5.26	5.25	2.59	8.44	-12.28%
YoY %	202.36%	-76.99%	4.94%	0.19%	102.70%	-69.31%	-	-
Horiz. %	45.50%	15.05%	65.40%	62.32%	62.20%	30.69%	100.00%	-
DY	3.55	3.94	3.65	3.85	4.31	3.40	2.63	5.12%
YoY %	-9.90%	7.95%	-5.19%	-10.67%	26.76%	29.28%	-	-
Horiz. %	134.98%	149.81%	138.78%	146.39%	163.88%	129.28%	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