[PAOS] YoY TTM Result on 31-Aug-2010 [#1]

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
TTM Result
Revenue	254,568	262,229	278,620	125,350	239,930	375,212	265,094	-0.67%
YoY %	-2.92%	-5.88%	122.27%	-47.76%	-36.05%	41.54%	-	-
Horiz. %	96.03%	98.92%	105.10%	47.29%	90.51%	141.54%	100.00%	-
PBT	7,697	3,847	6,417	1,601	9,560	-5,033	-4,798	-
YoY %	100.08%	-40.05%	300.81%	-83.25%	289.95%	-4.90%	-	-
Horiz. %	-160.42%	-80.18%	-133.74%	-33.37%	-199.25%	104.90%	100.00%	-
Tax	-2,572	-1,387	-2,057	-486	-182	1,487	-593	27.67%
YoY %	-85.44%	32.57%	-323.25%	-167.03%	-112.24%	350.76%	-	-
Horiz. %	433.73%	233.90%	346.88%	81.96%	30.69%	-250.76%	100.00%	-
NP	5,125	2,460	4,360	1,115	9,378	-3,546	-5,391	-
YoY %	108.33%	-43.58%	291.03%	-88.11%	364.47%	34.22%	-	-
Horiz. %	-95.07%	-45.63%	-80.88%	-20.68%	-173.96%	65.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,125	2,460	4,360	1,115	9,378	-3,546	-5,391	-
YoY %	108.33%	-43.58%	291.03%	-88.11%	364.47%	34.22%	-	-
Horiz. %	-95.07%	-45.63%	-80.88%	-20.68%	-173.96%	65.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.42%	36.05%	32.06%	30.36%	1.90%	-	-	-
YoY %	-7.30%	12.45%	5.60%	1,497.89%	0.00%	-	-	-
Horiz. %	1,758.95%	1,897.37%	1,687.37%	1,597.89%	100.00%	-	-	-
Total Cost	249,443	259,769	274,260	124,235	230,552	378,758	270,485	-1.33%
YoY %	-3.98%	-5.28%	120.76%	-46.11%	-39.13%	40.03%	-	-
Horiz. %	92.22%	96.04%	101.40%	45.93%	85.24%	140.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,518	98,950	100,272	100,082	100,255	94,919	99,002	0.41%
YoY %	2.60%	-1.32%	0.19%	-0.17%	5.62%	-4.12%	-	-
Horiz. %	102.54%	99.95%	101.28%	101.09%	101.27%	95.88%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Dividend
Div	3,021	3,008	3,017	3,044	3,017	1,521	2,922	0.55%
YoY %	0.43%	-0.30%	-0.89%	0.89%	98.36%	-47.95%	-	-
Horiz. %	103.39%	102.94%	103.25%	104.18%	103.25%	52.05%	100.00%	-
Div Payout %	58.96%	122.29%	69.20%	273.04%	32.18%	0.00%	0.00%	-
YoY %	-51.79%	76.72%	-74.66%	748.48%	0.00%	0.00%	-	-
Horiz. %	183.22%	380.02%	215.04%	848.48%	100.00%	-	-	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Equity
Net Worth	101,518	98,950	100,272	100,082	100,255	94,919	99,002	0.41%
YoY %	2.60%	-1.32%	0.19%	-0.17%	5.62%	-4.12%	-	-
Horiz. %	102.54%	99.95%	101.28%	101.09%	101.27%	95.88%	100.00%	-
NOSH	120,855	120,671	120,810	122,051	120,789	121,692	120,735	0.01%
YoY %	0.15%	-0.12%	-1.02%	1.04%	-0.74%	0.79%	-	-
Horiz. %	100.10%	99.95%	100.06%	101.09%	100.04%	100.79%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Ratio Analysis
NP Margin	2.01%	0.94%	1.56%	0.89%	3.91%	-0.95%	-2.03%	-
YoY %	113.83%	-39.74%	75.28%	-77.24%	511.58%	53.20%	-	-
Horiz. %	-99.01%	-46.31%	-76.85%	-43.84%	-192.61%	46.80%	100.00%	-
ROE	5.05%	2.49%	4.35%	1.11%	9.35%	-3.74%	-5.45%	-
YoY %	102.81%	-42.76%	291.89%	-88.13%	350.00%	31.38%	-	-
Horiz. %	-92.66%	-45.69%	-79.82%	-20.37%	-171.56%	68.62%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Per Share
RPS	210.64	217.31	230.63	102.70	198.63	308.33	219.57	-0.68%
YoY %	-3.07%	-5.78%	124.57%	-48.30%	-35.58%	40.42%	-	-
Horiz. %	95.93%	98.97%	105.04%	46.77%	90.46%	140.42%	100.00%	-
EPS	4.24	2.04	3.61	0.91	7.76	-2.91	-4.47	-
YoY %	107.84%	-43.49%	296.70%	-88.27%	366.67%	34.90%	-	-
Horiz. %	-94.85%	-45.64%	-80.76%	-20.36%	-173.60%	65.10%	100.00%	-
DPS	2.50	2.50	2.50	2.49	2.50	1.25	2.42	0.54%
YoY %	0.00%	0.00%	0.40%	-0.40%	100.00%	-48.35%	-	-
Horiz. %	103.31%	103.31%	103.31%	102.89%	103.31%	51.65%	100.00%	-
NAPS	0.84	0.82	0.83	0.82	0.83	0.78	0.82	0.40%
YoY %	2.44%	-1.20%	1.22%	-1.20%	6.41%	-4.88%	-	-
Horiz. %	102.44%	100.00%	101.22%	100.00%	101.22%	95.12%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Adjusted Per Share Value based on latest NOSH - 122,051
RPS	140.52	144.75	153.79	69.19	132.44	207.11	146.33	-0.67%
YoY %	-2.92%	-5.88%	122.27%	-47.76%	-36.05%	41.54%	-	-
Horiz. %	96.03%	98.92%	105.10%	47.28%	90.51%	141.54%	100.00%	-
EPS	2.83	1.36	2.41	0.62	5.18	-1.96	-2.98	-
YoY %	108.09%	-43.57%	288.71%	-88.03%	364.29%	34.23%	-	-
Horiz. %	-94.97%	-45.64%	-80.87%	-20.81%	-173.83%	65.77%	100.00%	-
DPS	1.67	1.66	1.67	1.68	1.67	0.84	1.61	0.61%
YoY %	0.60%	-0.60%	-0.60%	0.60%	98.81%	-47.83%	-	-
Horiz. %	103.73%	103.11%	103.73%	104.35%	103.73%	52.17%	100.00%	-
NAPS	0.5604	0.5462	0.5535	0.5524	0.5534	0.5239	0.5465	0.41%
YoY %	2.60%	-1.32%	0.20%	-0.18%	5.63%	-4.14%	-	-
Horiz. %	102.54%	99.95%	101.28%	101.08%	101.26%	95.86%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/13	30/08/12	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	-
Price	0.72	0.55	0.74	0.81	0.90	0.95	0.86	-
P/RPS	0.34	0.25	0.32	0.79	0.45	0.31	0.39	-2.25%
YoY %	36.00%	-21.88%	-59.49%	75.56%	45.16%	-20.51%	-	-
Horiz. %	87.18%	64.10%	82.05%	202.56%	115.38%	79.49%	100.00%	-
P/EPS	16.98	26.98	20.50	88.67	11.59	-32.60	-19.26	-
YoY %	-37.06%	31.61%	-76.88%	665.06%	135.55%	-69.26%	-	-
Horiz. %	-88.16%	-140.08%	-106.44%	-460.38%	-60.18%	169.26%	100.00%	-
EY	5.89	3.71	4.88	1.13	8.63	-3.07	-5.19	-
YoY %	58.76%	-23.98%	331.86%	-86.91%	381.11%	40.85%	-	-
Horiz. %	-113.49%	-71.48%	-94.03%	-21.77%	-166.28%	59.15%	100.00%	-
DY	3.47	4.55	3.38	3.08	2.78	1.32	2.82	3.51%
YoY %	-23.74%	34.62%	9.74%	10.79%	110.61%	-53.19%	-	-
Horiz. %	123.05%	161.35%	119.86%	109.22%	98.58%	46.81%	100.00%	-
P/NAPS	0.86	0.67	0.89	0.99	1.08	1.22	1.05	-3.26%
YoY %	28.36%	-24.72%	-10.10%	-8.33%	-11.48%	16.19%	-	-
Horiz. %	81.90%	63.81%	84.76%	94.29%	102.86%	116.19%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Announcement Date
Date	29/10/13	25/10/12	27/10/11	28/10/10	28/10/09	29/10/08	30/10/07	-
Price	0.83	0.55	0.60	0.83	0.88	0.93	0.91	-
P/RPS	0.39	0.25	0.26	0.81	0.44	0.30	0.41	-0.82%
YoY %	56.00%	-3.85%	-67.90%	84.09%	46.67%	-26.83%	-	-
Horiz. %	95.12%	60.98%	63.41%	197.56%	107.32%	73.17%	100.00%	-
P/EPS	19.57	26.98	16.63	90.85	11.33	-31.92	-20.38	-
YoY %	-27.46%	62.24%	-81.70%	701.85%	135.49%	-56.62%	-	-
Horiz. %	-96.03%	-132.38%	-81.60%	-445.78%	-55.59%	156.62%	100.00%	-
EY	5.11	3.71	6.01	1.10	8.82	-3.13	-4.91	-
YoY %	37.74%	-38.27%	446.36%	-87.53%	381.79%	36.25%	-	-
Horiz. %	-104.07%	-75.56%	-122.40%	-22.40%	-179.63%	63.75%	100.00%	-
DY	3.01	4.55	4.17	3.01	2.84	1.34	2.66	2.07%
YoY %	-33.85%	9.11%	38.54%	5.99%	111.94%	-49.62%	-	-
Horiz. %	113.16%	171.05%	156.77%	113.16%	106.77%	50.38%	100.00%	-
P/NAPS	0.99	0.67	0.72	1.01	1.06	1.19	1.11	-1.88%
YoY %	47.76%	-6.94%	-28.71%	-4.72%	-10.92%	7.21%	-	-
Horiz. %	89.19%	60.36%	64.86%	90.99%	95.50%	107.21%	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