[PAOS] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Annualized Quarter Result
Revenue	207,086	225,860	276,415	292,254	307,608	313,248	261,214	-14.32%
YoY %	-8.31%	-18.29%	-5.42%	-4.99%	-1.80%	19.92%	-	-
Horiz. %	79.28%	86.47%	105.82%	111.88%	117.76%	119.92%	100.00%	-
PBT	8,448	10,268	7,190	7,284	8,110	8,240	3,533	78.72%
YoY %	-17.72%	42.81%	-1.29%	-10.18%	-1.58%	133.23%	-	-
Horiz. %	239.12%	290.63%	203.51%	206.17%	229.55%	233.23%	100.00%	-
Tax	-2,618	-2,920	-2,285	-1,401	-1,776	-1,772	-1,349	55.52%
YoY %	10.34%	-27.79%	-63.10%	21.11%	-0.23%	-31.36%	-	-
Horiz. %	194.07%	216.46%	169.38%	103.85%	131.65%	131.36%	100.00%	-
NP	5,830	7,348	4,905	5,882	6,334	6,468	2,184	92.31%
YoY %	-20.66%	49.81%	-16.61%	-7.14%	-2.07%	196.15%	-	-
Horiz. %	266.94%	336.45%	224.59%	269.32%	290.02%	296.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,830	7,348	4,905	5,882	6,334	6,468	2,184	92.31%
YoY %	-20.66%	49.81%	-16.61%	-7.14%	-2.07%	196.15%	-	-
Horiz. %	266.94%	336.45%	224.59%	269.32%	290.02%	296.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.99%	28.44%	31.78%	19.23%	21.90%	21.50%	38.18%	-
YoY %	8.97%	-10.51%	65.26%	-12.19%	1.86%	-43.69%	-	-
Horiz. %	81.17%	74.49%	83.24%	50.37%	57.36%	56.31%	100.00%	-
Total Cost	201,256	218,512	271,510	286,372	301,274	306,780	259,030	-15.47%
YoY %	-7.90%	-19.52%	-5.19%	-4.95%	-1.79%	18.43%	-	-
Horiz. %	77.70%	84.36%	104.82%	110.56%	116.31%	118.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,601	101,518	100,274	101,536	100,328	98,950	97,737	2.61%
YoY %	0.08%	1.24%	-1.24%	1.20%	1.39%	1.24%	-	-
Horiz. %	103.95%	103.87%	102.60%	103.89%	102.65%	101.24%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Dividend
Div	3,023	6,042	3,020	4,029	3,021	6,033	3,016	0.15%
YoY %	-49.97%	100.07%	-25.04%	33.37%	-49.93%	100.03%	-	-
Horiz. %	100.23%	200.33%	100.13%	133.59%	100.17%	200.03%	100.00%	-
Div Payout %	51.87%	82.24%	61.58%	68.49%	47.71%	93.28%	138.12%	-
YoY %	-36.93%	33.55%	-10.09%	43.55%	-48.85%	-32.46%	-	-
Horiz. %	37.55%	59.54%	44.58%	49.59%	34.54%	67.54%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Equity
Net Worth	101,601	101,518	100,274	101,536	100,328	98,950	97,737	2.61%
YoY %	0.08%	1.24%	-1.24%	1.20%	1.39%	1.24%	-	-
Horiz. %	103.95%	103.87%	102.60%	103.89%	102.65%	101.24%	100.00%	-
NOSH	120,954	120,855	120,812	120,876	120,877	120,671	120,662	0.16%
YoY %	0.08%	0.04%	-0.05%	-0.00%	0.17%	0.01%	-	-
Horiz. %	100.24%	100.16%	100.12%	100.18%	100.18%	100.01%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Ratio Analysis
NP Margin	2.82%	3.25%	1.77%	2.01%	2.06%	2.06%	0.84%	-
YoY %	-13.23%	83.62%	-11.94%	-2.43%	0.00%	145.24%	-	-
Horiz. %	335.71%	386.90%	210.71%	239.29%	245.24%	245.24%	100.00%	-
ROE	5.74%	7.24%	4.89%	5.79%	6.31%	6.54%	2.23%	-
YoY %	-20.72%	48.06%	-15.54%	-8.24%	-3.52%	193.27%	-	-
Horiz. %	257.40%	324.66%	219.28%	259.64%	282.96%	293.27%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Per Share
RPS	171.21	186.88	228.80	241.78	254.48	259.59	216.48	-14.46%
YoY %	-8.39%	-18.32%	-5.37%	-4.99%	-1.97%	19.91%	-	-
Horiz. %	79.09%	86.33%	105.69%	111.69%	117.55%	119.91%	100.00%	-
EPS	4.82	6.08	4.06	4.87	5.24	5.36	1.81	92.00%
YoY %	-20.72%	49.75%	-16.63%	-7.06%	-2.24%	196.13%	-	-
Horiz. %	266.30%	335.91%	224.31%	269.06%	289.50%	296.13%	100.00%	-
DPS	2.50	5.00	2.50	3.33	2.50	5.00	2.50	0.00%
YoY %	-50.00%	100.00%	-24.92%	33.20%	-50.00%	100.00%	-	-
Horiz. %	100.00%	200.00%	100.00%	133.20%	100.00%	200.00%	100.00%	-
NAPS	0.84	0.84	0.83	0.84	0.83	0.82	0.81	2.45%
YoY %	0.00%	1.20%	-1.19%	1.20%	1.22%	1.23%	-	-
Horiz. %	103.70%	103.70%	102.47%	103.70%	102.47%	101.23%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Adjusted Per Share Value based on latest NOSH - 120,873
RPS	114.31	124.67	152.58	161.32	169.80	172.91	144.19	-14.33%
YoY %	-8.31%	-18.29%	-5.42%	-4.99%	-1.80%	19.92%	-	-
Horiz. %	79.28%	86.46%	105.82%	111.88%	117.76%	119.92%	100.00%	-
EPS	3.22	4.06	2.71	3.25	3.50	3.57	1.21	91.92%
YoY %	-20.69%	49.82%	-16.62%	-7.14%	-1.96%	195.04%	-	-
Horiz. %	266.12%	335.54%	223.97%	268.60%	289.26%	295.04%	100.00%	-
DPS	1.67	3.34	1.67	2.22	1.67	3.33	1.67	0.00%
YoY %	-50.00%	100.00%	-24.77%	32.93%	-49.85%	99.40%	-	-
Horiz. %	100.00%	200.00%	100.00%	132.93%	100.00%	199.40%	100.00%	-
NAPS	0.5608	0.5604	0.5535	0.5605	0.5538	0.5462	0.5395	2.61%
YoY %	0.07%	1.25%	-1.25%	1.21%	1.39%	1.24%	-	-
Horiz. %	103.95%	103.87%	102.59%	103.89%	102.65%	101.24%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/08/13	31/05/13	28/02/13	30/11/12	30/08/12	31/05/12	-
Price	0.71	0.72	0.605	0.57	0.55	0.55	0.60	-
P/RPS	0.41	0.39	0.26	0.24	0.22	0.21	0.28	28.91%
YoY %	5.13%	50.00%	8.33%	9.09%	4.76%	-25.00%	-	-
Horiz. %	146.43%	139.29%	92.86%	85.71%	78.57%	75.00%	100.00%	-
P/EPS	14.73	11.84	14.90	11.71	10.50	10.26	33.15	-41.74%
YoY %	24.41%	-20.54%	27.24%	11.52%	2.34%	-69.05%	-	-
Horiz. %	44.43%	35.72%	44.95%	35.32%	31.67%	30.95%	100.00%	-
EY	6.79	8.44	6.71	8.54	9.53	9.75	3.02	71.53%
YoY %	-19.55%	25.78%	-21.43%	-10.39%	-2.26%	222.85%	-	-
Horiz. %	224.83%	279.47%	222.19%	282.78%	315.56%	322.85%	100.00%	-
DY	3.52	6.94	4.13	5.85	4.55	9.09	4.17	-10.67%
YoY %	-49.28%	68.04%	-29.40%	28.57%	-49.94%	117.99%	-	-
Horiz. %	84.41%	166.43%	99.04%	140.29%	109.11%	217.99%	100.00%	-
P/NAPS	0.85	0.86	0.73	0.68	0.66	0.67	0.74	9.67%
YoY %	-1.16%	17.81%	7.35%	3.03%	-1.49%	-9.46%	-	-
Horiz. %	114.86%	116.22%	98.65%	91.89%	89.19%	90.54%	100.00%	-

	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	CAGR
Price Multiplier on Announcement Date
Date	27/01/14	29/10/13	29/07/13	24/04/13	29/01/13	25/10/12	31/07/12	-
Price	0.80	0.83	0.60	0.65	0.60	0.55	0.53	-
P/RPS	0.47	0.44	0.26	0.27	0.24	0.21	0.24	56.46%
YoY %	6.82%	69.23%	-3.70%	12.50%	14.29%	-12.50%	-	-
Horiz. %	195.83%	183.33%	108.33%	112.50%	100.00%	87.50%	100.00%	-
P/EPS	16.60	13.65	14.78	13.36	11.45	10.26	29.28	-31.47%
YoY %	21.61%	-7.65%	10.63%	16.68%	11.60%	-64.96%	-	-
Horiz. %	56.69%	46.62%	50.48%	45.63%	39.11%	35.04%	100.00%	-
EY	6.03	7.33	6.77	7.49	8.73	9.75	3.42	45.89%
YoY %	-17.74%	8.27%	-9.61%	-14.20%	-10.46%	185.09%	-	-
Horiz. %	176.32%	214.33%	197.95%	219.01%	255.26%	285.09%	100.00%	-
DY	3.13	6.02	4.17	5.13	4.17	9.09	4.72	-23.93%
YoY %	-48.01%	44.36%	-18.71%	23.02%	-54.13%	92.58%	-	-
Horiz. %	66.31%	127.54%	88.35%	108.69%	88.35%	192.58%	100.00%	-
P/NAPS	0.95	0.99	0.72	0.77	0.72	0.67	0.65	28.75%
YoY %	-4.04%	37.50%	-6.49%	6.94%	7.46%	3.08%	-	-
Horiz. %	146.15%	152.31%	110.77%	118.46%	110.77%	103.08%	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