[PAOS] QoQ TTM Result on 30-Nov-2009 [#2]

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
TTM Result
Revenue	125,350	143,623	196,382	215,237	239,930	312,132	330,448	-47.50%
YoY %	-12.72%	-26.87%	-8.76%	-10.29%	-23.13%	-5.54%	-	-
Horiz. %	37.93%	43.46%	59.43%	65.13%	72.61%	94.46%	100.00%	-
PBT	1,601	1,894	10,066	9,911	9,560	9,935	-2,299	-
YoY %	-15.47%	-81.18%	1.56%	3.67%	-3.77%	532.14%	-	-
Horiz. %	-69.64%	-82.38%	-437.84%	-431.10%	-415.83%	-432.14%	100.00%	-
Tax	-486	-796	-327	-222	-182	-225	1,297	-
YoY %	38.94%	-143.43%	-47.30%	-21.98%	19.11%	-117.35%	-	-
Horiz. %	-37.47%	-61.37%	-25.21%	-17.12%	-14.03%	-17.35%	100.00%	-
NP	1,115	1,098	9,739	9,689	9,378	9,710	-1,002	-
YoY %	1.55%	-88.73%	0.52%	3.32%	-3.42%	1,069.06%	-	-
Horiz. %	-111.28%	-109.58%	-971.96%	-966.97%	-935.93%	-969.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,115	1,098	9,739	9,689	9,378	9,710	-1,002	-
YoY %	1.55%	-88.73%	0.52%	3.32%	-3.42%	1,069.06%	-	-
Horiz. %	-111.28%	-109.58%	-971.96%	-966.97%	-935.93%	-969.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.36%	42.03%	3.25%	2.24%	1.90%	2.26%	-	-
YoY %	-27.77%	1,193.23%	45.09%	17.89%	-15.93%	0.00%	-	-
Horiz. %	1,343.36%	1,859.73%	143.81%	99.12%	84.07%	100.00%	-	-
Total Cost	124,235	142,525	186,643	205,548	230,552	302,422	331,450	-47.92%
YoY %	-12.83%	-23.64%	-9.20%	-10.85%	-23.76%	-8.76%	-	-
Horiz. %	37.48%	43.00%	56.31%	62.01%	69.56%	91.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,082	72,900	100,844	99,168	100,255	100,272	92,881	5.08%
YoY %	37.29%	-27.71%	1.69%	-1.08%	-0.02%	7.96%	-	-
Horiz. %	107.75%	78.49%	108.57%	106.77%	107.94%	107.96%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	3,044	3,028	3,028	3,017	3,017	3,028	3,028	0.35%
YoY %	0.53%	0.00%	0.36%	0.00%	-0.36%	0.00%	-	-
Horiz. %	100.53%	100.00%	100.00%	99.64%	99.64%	100.00%	100.00%	-
Div Payout %	273.04%	275.83%	31.10%	31.15%	32.18%	31.19%	0.00%	-
YoY %	-1.01%	786.91%	-0.16%	-3.20%	3.17%	0.00%	-	-
Horiz. %	875.41%	884.35%	99.71%	99.87%	103.17%	100.00%	-	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	100,082	72,900	100,844	99,168	100,255	100,272	92,881	5.08%
YoY %	37.29%	-27.71%	1.69%	-1.08%	-0.02%	7.96%	-	-
Horiz. %	107.75%	78.49%	108.57%	106.77%	107.94%	107.96%	100.00%	-
NOSH	122,051	90,000	121,499	120,937	120,789	120,810	120,625	0.78%
YoY %	35.61%	-25.93%	0.46%	0.12%	-0.02%	0.15%	-	-
Horiz. %	101.18%	74.61%	100.72%	100.26%	100.14%	100.15%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	0.89%	0.76%	4.96%	4.50%	3.91%	3.11%	-0.30%	-
YoY %	17.11%	-84.68%	10.22%	15.09%	25.72%	1,136.67%	-	-
Horiz. %	-296.67%	-253.33%	-1,653.33%	-1,500.00%	-1,303.33%	-1,036.67%	100.00%	-
ROE	1.11%	1.51%	9.66%	9.77%	9.35%	9.68%	-1.08%	-
YoY %	-26.49%	-84.37%	-1.13%	4.49%	-3.41%	996.30%	-	-
Horiz. %	-102.78%	-139.81%	-894.44%	-904.63%	-865.74%	-896.30%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	102.70	159.58	161.63	177.97	198.63	258.37	273.95	-47.91%
YoY %	-35.64%	-1.27%	-9.18%	-10.40%	-23.12%	-5.69%	-	-
Horiz. %	37.49%	58.25%	59.00%	64.96%	72.51%	94.31%	100.00%	-
EPS	0.91	1.22	8.02	8.01	7.76	8.04	-0.83	-
YoY %	-25.41%	-84.79%	0.12%	3.22%	-3.48%	1,068.67%	-	-
Horiz. %	-109.64%	-146.99%	-966.27%	-965.06%	-934.94%	-968.67%	100.00%	-
DPS	2.49	3.37	2.50	2.50	2.50	2.51	2.51	-0.53%
YoY %	-26.11%	34.80%	0.00%	0.00%	-0.40%	0.00%	-	-
Horiz. %	99.20%	134.26%	99.60%	99.60%	99.60%	100.00%	100.00%	-
NAPS	0.82	0.81	0.83	0.82	0.83	0.83	0.77	4.27%
YoY %	1.23%	-2.41%	1.22%	-1.20%	0.00%	7.79%	-	-
Horiz. %	106.49%	105.19%	107.79%	106.49%	107.79%	107.79%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,937
RPS	69.19	79.28	108.40	118.81	132.44	172.29	182.40	-47.50%
YoY %	-12.73%	-26.86%	-8.76%	-10.29%	-23.13%	-5.54%	-	-
Horiz. %	37.93%	43.46%	59.43%	65.14%	72.61%	94.46%	100.00%	-
EPS	0.62	0.61	5.38	5.35	5.18	5.36	-0.55	-
YoY %	1.64%	-88.66%	0.56%	3.28%	-3.36%	1,074.55%	-	-
Horiz. %	-112.73%	-110.91%	-978.18%	-972.73%	-941.82%	-974.55%	100.00%	-
DPS	1.68	1.67	1.67	1.67	1.67	1.67	1.67	0.39%
YoY %	0.60%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.60%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5524	0.4024	0.5567	0.5474	0.5534	0.5535	0.5127	5.08%
YoY %	37.28%	-27.72%	1.70%	-1.08%	-0.02%	7.96%	-	-
Horiz. %	107.74%	78.49%	108.58%	106.77%	107.94%	107.96%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	0.81	0.87	0.98	0.88	0.90	1.04	0.89	-
P/RPS	0.79	0.55	0.61	0.49	0.45	0.40	0.32	82.36%
YoY %	43.64%	-9.84%	24.49%	8.89%	12.50%	25.00%	-	-
Horiz. %	246.88%	171.88%	190.62%	153.12%	140.62%	125.00%	100.00%	-
P/EPS	88.67	71.31	12.23	10.98	11.59	12.94	-107.14	-
YoY %	24.34%	483.07%	11.38%	-5.26%	-10.43%	112.08%	-	-
Horiz. %	-82.76%	-66.56%	-11.41%	-10.25%	-10.82%	-12.08%	100.00%	-
EY	1.13	1.40	8.18	9.10	8.63	7.73	-0.93	-
YoY %	-19.29%	-82.89%	-10.11%	5.45%	11.64%	931.18%	-	-
Horiz. %	-121.51%	-150.54%	-879.57%	-978.49%	-927.96%	-831.18%	100.00%	-
DY	3.08	3.87	2.55	2.84	2.78	2.41	2.82	6.03%
YoY %	-20.41%	51.76%	-10.21%	2.16%	15.35%	-14.54%	-	-
Horiz. %	109.22%	137.23%	90.43%	100.71%	98.58%	85.46%	100.00%	-
P/NAPS	0.99	1.07	1.18	1.07	1.08	1.25	1.16	-9.99%
YoY %	-7.48%	-9.32%	10.28%	-0.93%	-13.60%	7.76%	-	-
Horiz. %	85.34%	92.24%	101.72%	92.24%	93.10%	107.76%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	29/07/10	29/04/10	27/01/10	28/10/09	30/07/09	29/04/09	-
Price	0.83	0.82	0.95	0.89	0.88	0.93	0.96	-
P/RPS	0.81	0.51	0.59	0.50	0.44	0.36	0.35	74.69%
YoY %	58.82%	-13.56%	18.00%	13.64%	22.22%	2.86%	-	-
Horiz. %	231.43%	145.71%	168.57%	142.86%	125.71%	102.86%	100.00%	-
P/EPS	90.85	67.21	11.85	11.11	11.33	11.57	-115.57	-
YoY %	35.17%	467.17%	6.66%	-1.94%	-2.07%	110.01%	-	-
Horiz. %	-78.61%	-58.16%	-10.25%	-9.61%	-9.80%	-10.01%	100.00%	-
EY	1.10	1.49	8.44	9.00	8.82	8.64	-0.87	-
YoY %	-26.17%	-82.35%	-6.22%	2.04%	2.08%	1,093.10%	-	-
Horiz. %	-126.44%	-171.26%	-970.11%	-1,034.48%	-1,013.79%	-993.10%	100.00%	-
DY	3.01	4.10	2.63	2.81	2.84	2.70	2.62	9.66%
YoY %	-26.59%	55.89%	-6.41%	-1.06%	5.19%	3.05%	-	-
Horiz. %	114.89%	156.49%	100.38%	107.25%	108.40%	103.05%	100.00%	-
P/NAPS	1.01	1.01	1.14	1.09	1.06	1.12	1.25	-13.21%
YoY %	0.00%	-11.40%	4.59%	2.83%	-5.36%	-10.40%	-	-
Horiz. %	80.80%	80.80%	91.20%	87.20%	84.80%	89.60%	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