[PAOS] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Annualized Quarter Result
Revenue	292,254	259,641	220,932	167,333	321,666	287,786	273,045	1.13%
YoY %	12.56%	17.52%	32.03%	-47.98%	11.77%	5.40%	-	-
Horiz. %	107.04%	95.09%	80.91%	61.28%	117.81%	105.40%	100.00%	-
PBT	7,284	5,186	3,736	2,378	2,204	-11,790	2,906	16.53%
YoY %	40.46%	38.81%	57.11%	7.89%	118.69%	-505.71%	-	-
Horiz. %	250.65%	178.46%	128.56%	81.83%	75.84%	-405.71%	100.00%	-
Tax	-1,401	-1,904	-666	-926	-790	0	-760	10.72%
YoY %	26.42%	-185.89%	28.08%	-17.22%	0.00%	0.00%	-	-
Horiz. %	184.34%	250.53%	87.63%	121.84%	103.95%	0.00%	100.00%	-
NP	5,882	3,282	3,069	1,452	1,413	-11,790	2,146	18.28%
YoY %	79.22%	6.94%	111.36%	2.76%	111.98%	-649.39%	-	-
Horiz. %	274.09%	152.94%	143.01%	67.66%	65.84%	-549.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,882	3,282	3,069	1,452	1,413	-11,790	2,146	18.28%
YoY %	79.22%	6.94%	111.36%	2.76%	111.98%	-649.39%	-	-
Horiz. %	274.09%	152.94%	143.01%	67.66%	65.84%	-549.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	36.71%	17.83%	38.94%	35.84%	-	26.15%	-
YoY %	-47.62%	105.89%	-54.21%	8.65%	0.00%	-	-	-
Horiz. %	73.54%	140.38%	68.18%	148.91%	137.06%	-	100.00%	-
Total Cost	286,372	256,358	217,862	165,881	320,253	299,577	270,898	0.92%
YoY %	11.71%	17.67%	31.34%	-48.20%	6.90%	10.59%	-	-
Horiz. %	105.71%	94.63%	80.42%	61.23%	118.22%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,536	100,169	98,829	100,430	92,749	95,436	107,736	-0.98%
YoY %	1.36%	1.36%	-1.59%	8.28%	-2.82%	-11.42%	-	-
Horiz. %	94.25%	92.98%	91.73%	93.22%	86.09%	88.58%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	4,029	4,022	4,017	4,033	4,015	-	2,017	12.21%
YoY %	0.17%	0.12%	-0.40%	0.45%	0.00%	-	-	-
Horiz. %	199.75%	199.41%	199.16%	199.95%	199.06%	-	100.00%	-
Div Payout %	68.49%	122.55%	130.89%	277.78%	284.09%	-	93.98%	-
YoY %	-44.11%	-6.37%	-52.88%	-2.22%	0.00%	-	-	-
Horiz. %	72.88%	130.40%	139.27%	295.57%	302.29%	-	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	101,536	100,169	98,829	100,430	92,749	95,436	107,736	-0.98%
YoY %	1.36%	1.36%	-1.59%	8.28%	-2.82%	-11.42%	-	-
Horiz. %	94.25%	92.98%	91.73%	93.22%	86.09%	88.58%	100.00%	-
NOSH	120,876	120,686	120,523	121,000	120,454	120,806	121,052	-0.02%
YoY %	0.16%	0.14%	-0.39%	0.45%	-0.29%	-0.20%	-	-
Horiz. %	99.85%	99.70%	99.56%	99.96%	99.51%	99.80%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	2.01%	1.26%	1.39%	0.87%	0.44%	-4.10%	0.79%	-
YoY %	59.52%	-9.35%	59.77%	97.73%	110.73%	-618.99%	-	-
Horiz. %	254.43%	159.49%	175.95%	110.13%	55.70%	-518.99%	100.00%	-
ROE	5.79%	3.28%	3.11%	1.45%	1.52%	-12.35%	1.99%	-
YoY %	76.52%	5.47%	114.48%	-4.61%	112.31%	-720.60%	-	-
Horiz. %	290.95%	164.82%	156.28%	72.86%	76.38%	-620.60%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	241.78	215.14	183.31	138.29	267.04	238.22	225.56	1.16%
YoY %	12.38%	17.36%	32.55%	-48.21%	12.10%	5.61%	-	-
Horiz. %	107.19%	95.38%	81.27%	61.31%	118.39%	105.61%	100.00%	-
EPS	4.87	2.72	2.55	1.20	1.17	-9.76	1.77	18.35%
YoY %	79.04%	6.67%	112.50%	2.56%	111.99%	-651.41%	-	-
Horiz. %	275.14%	153.67%	144.07%	67.80%	66.10%	-551.41%	100.00%	-
DPS	3.33	3.33	3.33	3.33	3.33	0.00	1.67	12.17%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	199.40%	199.40%	199.40%	199.40%	199.40%	0.00%	100.00%	-
NAPS	0.84	0.83	0.82	0.83	0.77	0.79	0.89	-0.95%
YoY %	1.20%	1.22%	-1.20%	7.79%	-2.53%	-11.24%	-	-
Horiz. %	94.38%	93.26%	92.13%	93.26%	86.52%	88.76%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,499
RPS	161.32	143.32	121.95	92.37	177.56	158.85	150.72	1.13%
YoY %	12.56%	17.52%	32.02%	-47.98%	11.78%	5.39%	-	-
Horiz. %	107.03%	95.09%	80.91%	61.29%	117.81%	105.39%	100.00%	-
EPS	3.25	1.81	1.69	0.80	0.78	-6.51	1.18	18.37%
YoY %	79.56%	7.10%	111.25%	2.56%	111.98%	-651.69%	-	-
Horiz. %	275.42%	153.39%	143.22%	67.80%	66.10%	-551.69%	100.00%	-
DPS	2.22	2.22	2.22	2.23	2.22	0.00	1.11	12.23%
YoY %	0.00%	0.00%	-0.45%	0.45%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.90%	200.00%	0.00%	100.00%	-
NAPS	0.5605	0.5529	0.5455	0.5544	0.512	0.5268	0.5947	-0.98%
YoY %	1.37%	1.36%	-1.61%	8.28%	-2.81%	-11.42%	-	-
Horiz. %	94.25%	92.97%	91.73%	93.22%	86.09%	88.58%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	0.57	0.60	0.80	0.98	0.89	0.86	0.92	-
P/RPS	0.24	0.28	0.44	0.71	0.33	0.36	0.41	-8.53%
YoY %	-14.29%	-36.36%	-38.03%	115.15%	-8.33%	-12.20%	-	-
Horiz. %	58.54%	68.29%	107.32%	173.17%	80.49%	87.80%	100.00%	-
P/EPS	11.71	22.06	31.41	81.67	75.85	-8.81	51.88	-21.95%
YoY %	-46.92%	-29.77%	-61.54%	7.67%	960.95%	-116.98%	-	-
Horiz. %	22.57%	42.52%	60.54%	157.42%	146.20%	-16.98%	100.00%	-
EY	8.54	4.53	3.18	1.22	1.32	-11.35	1.93	28.10%
YoY %	88.52%	42.45%	160.66%	-7.58%	111.63%	-688.08%	-	-
Horiz. %	442.49%	234.72%	164.77%	63.21%	68.39%	-588.08%	100.00%	-
DY	5.85	5.56	4.17	3.40	3.75	0.00	1.81	21.57%
YoY %	5.22%	33.33%	22.65%	-9.33%	0.00%	0.00%	-	-
Horiz. %	323.20%	307.18%	230.39%	187.85%	207.18%	0.00%	100.00%	-
P/NAPS	0.68	0.72	0.98	1.18	1.16	1.09	1.03	-6.68%
YoY %	-5.56%	-26.53%	-16.95%	1.72%	6.42%	5.83%	-	-
Horiz. %	66.02%	69.90%	95.15%	114.56%	112.62%	105.83%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	24/04/13	26/04/12	27/04/11	29/04/10	29/04/09	29/04/08	27/04/07	-
Price	0.65	0.58	0.74	0.95	0.96	0.90	0.93	-
P/RPS	0.27	0.27	0.40	0.69	0.36	0.38	0.41	-6.71%
YoY %	0.00%	-32.50%	-42.03%	91.67%	-5.26%	-7.32%	-	-
Horiz. %	65.85%	65.85%	97.56%	168.29%	87.80%	92.68%	100.00%	-
P/EPS	13.36	21.32	29.06	79.17	81.82	-9.22	52.44	-20.36%
YoY %	-37.34%	-26.63%	-63.29%	-3.24%	987.42%	-117.58%	-	-
Horiz. %	25.48%	40.66%	55.42%	150.97%	156.03%	-17.58%	100.00%	-
EY	7.49	4.69	3.44	1.26	1.22	-10.84	1.91	25.55%
YoY %	59.70%	36.34%	173.02%	3.28%	111.25%	-667.54%	-	-
Horiz. %	392.15%	245.55%	180.10%	65.97%	63.87%	-567.54%	100.00%	-
DY	5.13	5.75	4.50	3.51	3.47	0.00	1.79	19.16%
YoY %	-10.78%	27.78%	28.21%	1.15%	0.00%	0.00%	-	-
Horiz. %	286.59%	321.23%	251.40%	196.09%	193.85%	0.00%	100.00%	-
P/NAPS	0.77	0.70	0.90	1.14	1.25	1.14	1.04	-4.88%
YoY %	10.00%	-22.22%	-21.05%	-8.80%	9.65%	9.62%	-	-
Horiz. %	74.04%	67.31%	86.54%	109.62%	120.19%	109.62%	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