[PAOS] QoQ Cumulative Quarter Result on 31-May-2009 [#4]

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Cumulative Result
Revenue	125,500	99,262	57,629	312,132	241,250	196,157	129,831	-2.24%
YoY %	26.43%	72.24%	-81.54%	29.38%	22.99%	51.09%	-	-
Horiz. %	96.66%	76.45%	44.39%	240.41%	185.82%	151.09%	100.00%	-
PBT	1,784	1,406	819	9,935	1,653	1,430	1,194	30.79%
YoY %	26.88%	71.67%	-91.76%	501.03%	15.59%	19.77%	-	-
Horiz. %	149.41%	117.76%	68.59%	832.08%	138.44%	119.77%	100.00%	-
Tax	-695	-560	-360	-225	-593	-563	-403	43.95%
YoY %	-24.11%	-55.56%	-60.00%	62.06%	-5.33%	-39.70%	-	-
Horiz. %	172.46%	138.96%	89.33%	55.83%	147.15%	139.70%	100.00%	-
NP	1,089	846	459	9,710	1,060	867	791	23.82%
YoY %	28.72%	84.31%	-95.27%	816.04%	22.26%	9.61%	-	-
Horiz. %	137.67%	106.95%	58.03%	1,227.56%	134.01%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,089	846	459	9,710	1,060	867	791	23.82%
YoY %	28.72%	84.31%	-95.27%	816.04%	22.26%	9.61%	-	-
Horiz. %	137.67%	106.95%	58.03%	1,227.56%	134.01%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.96%	39.83%	43.96%	2.26%	35.87%	39.37%	33.75%	-
YoY %	-2.18%	-9.39%	1,845.13%	-93.70%	-8.89%	16.65%	-	-
Horiz. %	115.44%	118.01%	130.25%	6.70%	106.28%	116.65%	100.00%	-
Total Cost	124,411	98,416	57,170	302,422	240,190	195,290	129,040	-2.41%
YoY %	26.41%	72.15%	-81.10%	25.91%	22.99%	51.34%	-	-
Horiz. %	96.41%	76.27%	44.30%	234.36%	186.14%	151.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,430	99,102	100,255	100,240	92,749	92,720	94,919	3.84%
YoY %	1.34%	-1.15%	0.01%	8.08%	0.03%	-2.32%	-	-
Horiz. %	105.81%	104.41%	105.62%	105.61%	97.71%	97.68%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Dividend
Div	3,025	1,510	1,509	3,019	3,011	1,505	1,521	58.34%
YoY %	100.33%	0.07%	-50.02%	0.27%	100.07%	-1.05%	-	-
Horiz. %	198.88%	99.28%	99.21%	198.49%	197.96%	98.95%	100.00%	-
Div Payout %	277.78%	178.57%	328.95%	31.09%	284.09%	173.61%	192.31%	-
YoY %	55.56%	-45.72%	958.06%	-89.06%	63.64%	-9.72%	-	-
Horiz. %	144.44%	92.86%	171.05%	16.17%	147.73%	90.28%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Equity
Net Worth	100,430	99,102	100,255	100,240	92,749	92,720	94,919	3.84%
YoY %	1.34%	-1.15%	0.01%	8.08%	0.03%	-2.32%	-	-
Horiz. %	105.81%	104.41%	105.62%	105.61%	97.71%	97.68%	100.00%	-
NOSH	121,000	120,857	120,789	120,771	120,454	120,416	121,692	-0.38%
YoY %	0.12%	0.06%	0.01%	0.26%	0.03%	-1.05%	-	-
Horiz. %	99.43%	99.31%	99.26%	99.24%	98.98%	98.95%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Ratio Analysis
NP Margin	0.87%	0.85%	0.80%	3.11%	0.44%	0.44%	0.61%	-
YoY %	2.35%	6.25%	-74.28%	606.82%	0.00%	-27.87%	-	-
Horiz. %	142.62%	139.34%	131.15%	509.84%	72.13%	72.13%	100.00%	-
ROE	1.08%	0.85%	0.46%	9.69%	1.14%	0.94%	0.83%	-
YoY %	27.06%	84.78%	-95.25%	750.00%	21.28%	13.25%	-	-
Horiz. %	130.12%	102.41%	55.42%	1,167.47%	137.35%	113.25%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Per Share
RPS	103.72	82.13	47.71	258.45	200.28	162.90	106.69	-1.86%
YoY %	26.29%	72.14%	-81.54%	29.04%	22.95%	52.69%	-	-
Horiz. %	97.22%	76.98%	44.72%	242.24%	187.72%	152.69%	100.00%	-
EPS	0.90	0.70	0.38	8.04	0.88	0.72	0.65	24.30%
YoY %	28.57%	84.21%	-95.27%	813.64%	22.22%	10.77%	-	-
Horiz. %	138.46%	107.69%	58.46%	1,236.92%	135.38%	110.77%	100.00%	-
DPS	2.50	1.25	1.25	2.50	2.50	1.25	1.25	58.94%
YoY %	100.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	0.83	0.82	0.83	0.83	0.77	0.77	0.78	4.24%
YoY %	1.22%	-1.20%	0.00%	7.79%	0.00%	-1.28%	-	-
Horiz. %	106.41%	105.13%	106.41%	106.41%	98.72%	98.72%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 120,810
RPS	69.27	54.79	31.81	172.29	133.17	108.28	71.66	-2.24%
YoY %	26.43%	72.24%	-81.54%	29.38%	22.99%	51.10%	-	-
Horiz. %	96.66%	76.46%	44.39%	240.43%	185.84%	151.10%	100.00%	-
EPS	0.60	0.47	0.25	5.36	0.59	0.48	0.44	23.03%
YoY %	27.66%	88.00%	-95.34%	808.47%	22.92%	9.09%	-	-
Horiz. %	136.36%	106.82%	56.82%	1,218.18%	134.09%	109.09%	100.00%	-
DPS	1.67	0.83	0.83	1.67	1.66	0.83	0.84	58.30%
YoY %	101.20%	0.00%	-50.30%	0.60%	100.00%	-1.19%	-	-
Horiz. %	198.81%	98.81%	98.81%	198.81%	197.62%	98.81%	100.00%	-
NAPS	0.5544	0.547	0.5534	0.5533	0.512	0.5118	0.5239	3.85%
YoY %	1.35%	-1.16%	0.02%	8.07%	0.04%	-2.31%	-	-
Horiz. %	105.82%	104.41%	105.63%	105.61%	97.73%	97.69%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	0.98	0.88	0.90	1.04	0.89	0.88	0.95	-
P/RPS	0.94	1.07	1.89	0.40	0.44	0.54	0.89	3.72%
YoY %	-12.15%	-43.39%	372.50%	-9.09%	-18.52%	-39.33%	-	-
Horiz. %	105.62%	120.22%	212.36%	44.94%	49.44%	60.67%	100.00%	-
P/EPS	108.89	125.71	236.84	12.94	101.14	122.22	146.15	-17.85%
YoY %	-13.38%	-46.92%	1,730.29%	-87.21%	-17.25%	-16.37%	-	-
Horiz. %	74.51%	86.01%	162.05%	8.85%	69.20%	83.63%	100.00%	-
EY	0.92	0.80	0.42	7.73	0.99	0.82	0.68	22.39%
YoY %	15.00%	90.48%	-94.57%	680.81%	20.73%	20.59%	-	-
Horiz. %	135.29%	117.65%	61.76%	1,136.76%	145.59%	120.59%	100.00%	-
DY	2.55	1.42	1.39	2.40	2.81	1.42	1.32	55.29%
YoY %	79.58%	2.16%	-42.08%	-14.59%	97.89%	7.58%	-	-
Horiz. %	193.18%	107.58%	105.30%	181.82%	212.88%	107.58%	100.00%	-
P/NAPS	1.18	1.07	1.08	1.25	1.16	1.14	1.22	-2.20%
YoY %	10.28%	-0.93%	-13.60%	7.76%	1.75%	-6.56%	-	-
Horiz. %	96.72%	87.70%	88.52%	102.46%	95.08%	93.44%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	27/01/10	28/10/09	30/07/09	29/04/09	22/01/09	29/10/08	-
Price	0.95	0.89	0.88	0.93	0.96	0.90	0.93	-
P/RPS	0.92	1.08	1.84	0.36	0.48	0.55	0.87	3.80%
YoY %	-14.81%	-41.30%	411.11%	-25.00%	-12.73%	-36.78%	-	-
Horiz. %	105.75%	124.14%	211.49%	41.38%	55.17%	63.22%	100.00%	-
P/EPS	105.56	127.14	231.58	11.57	109.09	125.00	143.08	-18.39%
YoY %	-16.97%	-45.10%	1,901.56%	-89.39%	-12.73%	-12.64%	-	-
Horiz. %	73.78%	88.86%	161.85%	8.09%	76.24%	87.36%	100.00%	-
EY	0.95	0.79	0.43	8.65	0.92	0.80	0.70	22.64%
YoY %	20.25%	83.72%	-95.03%	840.22%	15.00%	14.29%	-	-
Horiz. %	135.71%	112.86%	61.43%	1,235.71%	131.43%	114.29%	100.00%	-
DY	2.63	1.40	1.42	2.69	2.60	1.39	1.34	56.95%
YoY %	87.86%	-1.41%	-47.21%	3.46%	87.05%	3.73%	-	-
Horiz. %	196.27%	104.48%	105.97%	200.75%	194.03%	103.73%	100.00%	-
P/NAPS	1.14	1.09	1.06	1.12	1.25	1.17	1.19	-2.82%
YoY %	4.59%	2.83%	-5.36%	-10.40%	6.84%	-1.68%	-	-
Horiz. %	95.80%	91.60%	89.08%	94.12%	105.04%	98.32%	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