[PAOS] QoQ Annualized Quarter Result on 31-May-2010 [#4]

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Annualized Quarter Result
Revenue	220,932	187,258	157,424	143,623	167,333	198,524	230,516	-2.79%
YoY %	17.98%	18.95%	9.61%	-14.17%	-15.71%	-13.88%	-	-
Horiz. %	95.84%	81.23%	68.29%	62.31%	72.59%	86.12%	100.00%	-
PBT	3,736	2,934	2,104	1,894	2,378	2,812	3,276	9.18%
YoY %	27.33%	39.45%	11.09%	-20.35%	-15.43%	-14.16%	-	-
Horiz. %	114.04%	89.56%	64.22%	57.81%	72.59%	85.84%	100.00%	-
Tax	-666	-500	-200	-796	-926	-1,120	-1,440	-40.27%
YoY %	-33.20%	-150.00%	74.87%	14.04%	17.32%	22.22%	-	-
Horiz. %	46.25%	34.72%	13.89%	55.28%	64.31%	77.78%	100.00%	-
NP	3,069	2,434	1,904	1,098	1,452	1,692	1,836	40.98%
YoY %	26.09%	27.84%	73.41%	-24.38%	-14.18%	-7.84%	-	-
Horiz. %	167.16%	132.57%	103.70%	59.80%	79.08%	92.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,069	2,434	1,904	1,098	1,452	1,692	1,836	40.98%
YoY %	26.09%	27.84%	73.41%	-24.38%	-14.18%	-7.84%	-	-
Horiz. %	167.16%	132.57%	103.70%	59.80%	79.08%	92.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.83%	17.04%	9.51%	42.03%	38.94%	39.83%	43.96%	-
YoY %	4.64%	79.18%	-77.37%	7.94%	-2.23%	-9.39%	-	-
Horiz. %	40.56%	38.76%	21.63%	95.61%	88.58%	90.61%	100.00%	-
Total Cost	217,862	184,824	155,520	142,525	165,881	196,832	228,680	-3.18%
YoY %	17.88%	18.84%	9.12%	-14.08%	-15.72%	-13.93%	-	-
Horiz. %	95.27%	80.82%	68.01%	62.33%	72.54%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,829	97,600	100,082	97,734	100,430	99,102	100,255	-0.95%
YoY %	1.26%	-2.48%	2.40%	-2.68%	1.34%	-1.15%	-	-
Horiz. %	98.58%	97.35%	99.83%	97.49%	100.17%	98.85%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	4,017	3,012	6,102	3,016	4,033	3,021	6,039	-23.85%
YoY %	33.37%	-50.64%	102.32%	-25.22%	33.50%	-49.98%	-	-
Horiz. %	66.52%	49.88%	101.04%	49.94%	66.78%	50.02%	100.00%	-
Div Payout %	130.89%	123.76%	320.51%	274.73%	277.78%	178.57%	328.95%	-
YoY %	5.76%	-61.39%	16.66%	-1.10%	55.56%	-45.72%	-	-
Horiz. %	39.79%	37.62%	97.43%	83.52%	84.44%	54.28%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	98,829	97,600	100,082	97,734	100,430	99,102	100,255	-0.95%
YoY %	1.26%	-2.48%	2.40%	-2.68%	1.34%	-1.15%	-	-
Horiz. %	98.58%	97.35%	99.83%	97.49%	100.17%	98.85%	100.00%	-
NOSH	120,523	120,495	122,051	120,659	121,000	120,857	120,789	-0.14%
YoY %	0.02%	-1.27%	1.15%	-0.28%	0.12%	0.06%	-	-
Horiz. %	99.78%	99.76%	101.04%	99.89%	100.17%	100.06%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	1.39%	1.30%	1.21%	0.76%	0.87%	0.85%	0.80%	-
YoY %	6.92%	7.44%	59.21%	-12.64%	2.35%	6.25%	-	-
Horiz. %	173.75%	162.50%	151.25%	95.00%	108.75%	106.25%	100.00%	-
ROE	3.11%	2.49%	1.90%	1.12%	1.45%	1.71%	1.83%	-
YoY %	24.90%	31.05%	69.64%	-22.76%	-15.20%	-6.56%	-	-
Horiz. %	169.95%	136.07%	103.83%	61.20%	79.23%	93.44%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	183.31	155.41	128.98	119.03	138.29	164.26	190.84	-2.65%
YoY %	17.95%	20.49%	8.36%	-13.93%	-15.81%	-13.93%	-	-
Horiz. %	96.05%	81.43%	67.59%	62.37%	72.46%	86.07%	100.00%	-
EPS	2.55	2.02	1.56	0.91	1.20	1.40	1.52	41.32%
YoY %	26.24%	29.49%	71.43%	-24.17%	-14.29%	-7.89%	-	-
Horiz. %	167.76%	132.89%	102.63%	59.87%	78.95%	92.11%	100.00%	-
DPS	3.33	2.50	5.00	2.50	3.33	2.50	5.00	-23.79%
YoY %	33.20%	-50.00%	100.00%	-24.92%	33.20%	-50.00%	-	-
Horiz. %	66.60%	50.00%	100.00%	50.00%	66.60%	50.00%	100.00%	-
NAPS	0.82	0.81	0.82	0.81	0.83	0.82	0.83	-0.80%
YoY %	1.23%	-1.22%	1.23%	-2.41%	1.22%	-1.20%	-	-
Horiz. %	98.80%	97.59%	98.80%	97.59%	100.00%	98.80%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 90,000
RPS	121.95	103.36	86.90	79.28	92.37	109.58	127.24	-2.79%
YoY %	17.99%	18.94%	9.61%	-14.17%	-15.71%	-13.88%	-	-
Horiz. %	95.84%	81.23%	68.30%	62.31%	72.60%	86.12%	100.00%	-
EPS	1.69	1.34	1.05	0.61	0.80	0.93	1.01	41.07%
YoY %	26.12%	27.62%	72.13%	-23.75%	-13.98%	-7.92%	-	-
Horiz. %	167.33%	132.67%	103.96%	60.40%	79.21%	92.08%	100.00%	-
DPS	2.22	1.66	3.37	1.67	2.23	1.67	3.33	-23.74%
YoY %	33.73%	-50.74%	101.80%	-25.11%	33.53%	-49.85%	-	-
Horiz. %	66.67%	49.85%	101.20%	50.15%	66.97%	50.15%	100.00%	-
NAPS	0.5455	0.5387	0.5524	0.5395	0.5544	0.547	0.5534	-0.95%
YoY %	1.26%	-2.48%	2.39%	-2.69%	1.35%	-1.16%	-	-
Horiz. %	98.57%	97.34%	99.82%	97.49%	100.18%	98.84%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	0.80	0.85	0.81	0.87	0.98	0.88	0.90	-
P/RPS	0.44	0.55	0.63	0.73	0.71	0.54	0.47	-4.31%
YoY %	-20.00%	-12.70%	-13.70%	2.82%	31.48%	14.89%	-	-
Horiz. %	93.62%	117.02%	134.04%	155.32%	151.06%	114.89%	100.00%	-
P/EPS	31.41	42.08	51.92	95.60	81.67	62.86	59.21	-34.54%
YoY %	-25.36%	-18.95%	-45.69%	17.06%	29.92%	6.16%	-	-
Horiz. %	53.05%	71.07%	87.69%	161.46%	137.93%	106.16%	100.00%	-
EY	3.18	2.38	1.93	1.05	1.22	1.59	1.69	52.59%
YoY %	33.61%	23.32%	83.81%	-13.93%	-23.27%	-5.92%	-	-
Horiz. %	188.17%	140.83%	114.20%	62.13%	72.19%	94.08%	100.00%	-
DY	4.17	2.94	6.17	2.87	3.40	2.84	5.56	-17.49%
YoY %	41.84%	-52.35%	114.98%	-15.59%	19.72%	-48.92%	-	-
Horiz. %	75.00%	52.88%	110.97%	51.62%	61.15%	51.08%	100.00%	-
P/NAPS	0.98	1.05	0.99	1.07	1.18	1.07	1.08	-6.28%
YoY %	-6.67%	6.06%	-7.48%	-9.32%	10.28%	-0.93%	-	-
Horiz. %	90.74%	97.22%	91.67%	99.07%	109.26%	99.07%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	27/04/11	25/01/11	28/10/10	29/07/10	29/04/10	27/01/10	28/10/09	-
Price	0.74	0.71	0.83	0.82	0.95	0.89	0.88	-
P/RPS	0.40	0.46	0.64	0.69	0.69	0.54	0.46	-8.91%
YoY %	-13.04%	-28.12%	-7.25%	0.00%	27.78%	17.39%	-	-
Horiz. %	86.96%	100.00%	139.13%	150.00%	150.00%	117.39%	100.00%	-
P/EPS	29.06	35.15	53.21	90.11	79.17	63.57	57.89	-36.91%
YoY %	-17.33%	-33.94%	-40.95%	13.82%	24.54%	9.81%	-	-
Horiz. %	50.20%	60.72%	91.92%	155.66%	136.76%	109.81%	100.00%	-
EY	3.44	2.85	1.88	1.11	1.26	1.57	1.73	58.32%
YoY %	20.70%	51.60%	69.37%	-11.90%	-19.75%	-9.25%	-	-
Horiz. %	198.84%	164.74%	108.67%	64.16%	72.83%	90.75%	100.00%	-
DY	4.50	3.52	6.02	3.05	3.51	2.81	5.68	-14.41%
YoY %	27.84%	-41.53%	97.38%	-13.11%	24.91%	-50.53%	-	-
Horiz. %	79.23%	61.97%	105.99%	53.70%	61.80%	49.47%	100.00%	-
P/NAPS	0.90	0.88	1.01	1.01	1.14	1.09	1.06	-10.36%
YoY %	2.27%	-12.87%	0.00%	-11.40%	4.59%	2.83%	-	-
Horiz. %	84.91%	83.02%	95.28%	95.28%	107.55%	102.83%	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