[PAOS] YoY Cumulative 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
Cumulative Result
Revenue	219,191	194,731	165,699	125,500	241,250	215,840	204,784	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	5,463	3,890	2,802	1,784	1,653	-8,843	2,180	16.52%
YoY %	40.44%	38.83%	57.06%	7.92%	118.69%	-505.64%	-	-
Horiz. %	250.60%	178.44%	128.53%	81.83%	75.83%	-405.64%	100.00%	-
Tax	-1,051	-1,428	-500	-695	-593	0	-570	10.72%
YoY %	26.40%	-185.60%	28.06%	-17.20%	0.00%	0.00%	-	-
Horiz. %	184.39%	250.53%	87.72%	121.93%	104.04%	0.00%	100.00%	-
NP	4,412	2,462	2,302	1,089	1,060	-8,843	1,610	18.27%
YoY %	79.20%	6.95%	111.39%	2.74%	111.99%	-649.25%	-	-
Horiz. %	274.04%	152.92%	142.98%	67.64%	65.84%	-549.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,412	2,462	2,302	1,089	1,060	-8,843	1,610	18.27%
YoY %	79.20%	6.95%	111.39%	2.74%	111.99%	-649.25%	-	-
Horiz. %	274.04%	152.92%	142.98%	67.64%	65.84%	-549.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.24%	36.71%	17.84%	38.96%	35.87%	-	26.15%	-
YoY %	-47.59%	105.77%	-54.21%	8.61%	0.00%	-	-	-
Horiz. %	73.58%	140.38%	68.22%	148.99%	137.17%	-	100.00%	-
Total Cost	214,779	192,269	163,397	124,411	240,190	224,683	203,174	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	3,021	3,017	3,013	3,025	3,011	-	1,513	12.20%
YoY %	0.13%	0.13%	-0.40%	0.46%	0.00%	-	-	-
Horiz. %	199.67%	199.41%	199.14%	199.93%	199.01%	-	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	4.35%	2.46%	2.33%	1.08%	1.14%	-9.27%	1.49%	-
YoY %	76.83%	5.58%	115.74%	-5.26%	112.30%	-722.15%	-	-
Horiz. %	291.95%	165.10%	156.38%	72.48%	76.51%	-622.15%	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	181.33	161.35	137.48	103.72	200.28	178.67	169.17	1.16%
YoY %	12.38%	17.36%	32.55%	-48.21%	12.09%	5.62%	-	-
Horiz. %	107.19%	95.38%	81.27%	61.31%	118.39%	105.62%	100.00%	-
EPS	3.65	2.04	1.91	0.90	0.88	-7.32	1.33	18.30%
YoY %	78.92%	6.81%	112.22%	2.27%	112.02%	-650.38%	-	-
Horiz. %	274.44%	153.38%	143.61%	67.67%	66.17%	-550.38%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	0.00	1.25	12.23%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	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	120.99	107.49	91.46	69.27	133.17	119.14	113.04	1.13%
YoY %	12.56%	17.53%	32.03%	-47.98%	11.78%	5.40%	-	-
Horiz. %	107.03%	95.09%	80.91%	61.28%	117.81%	105.40%	100.00%	-
EPS	2.44	1.36	1.27	0.60	0.59	-4.88	0.89	18.28%
YoY %	79.41%	7.09%	111.67%	1.69%	112.09%	-648.31%	-	-
Horiz. %	274.16%	152.81%	142.70%	67.42%	66.29%	-548.31%	100.00%	-
DPS	1.67	1.67	1.66	1.67	1.66	0.00	0.84	12.12%
YoY %	0.00%	0.60%	-0.60%	0.60%	0.00%	0.00%	-	-
Horiz. %	198.81%	198.81%	197.62%	198.81%	197.62%	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	0.31	0.37	0.58	0.94	0.44	0.48	0.54	-8.82%
YoY %	-16.22%	-36.21%	-38.30%	113.64%	-8.33%	-11.11%	-	-
Horiz. %	57.41%	68.52%	107.41%	174.07%	81.48%	88.89%	100.00%	-
P/EPS	15.62	29.41	41.88	108.89	101.14	-11.75	69.17	-21.94%
YoY %	-46.89%	-29.78%	-61.54%	7.66%	960.77%	-116.99%	-	-
Horiz. %	22.58%	42.52%	60.55%	157.42%	146.22%	-16.99%	100.00%	-
EY	6.40	3.40	2.39	0.92	0.99	-8.51	1.45	28.04%
YoY %	88.24%	42.26%	159.78%	-7.07%	111.63%	-686.90%	-	-
Horiz. %	441.38%	234.48%	164.83%	63.45%	68.28%	-586.90%	100.00%	-
DY	4.39	4.17	3.13	2.55	2.81	0.00	1.36	21.54%
YoY %	5.28%	33.23%	22.75%	-9.25%	0.00%	0.00%	-	-
Horiz. %	322.79%	306.62%	230.15%	187.50%	206.62%	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	0.36	0.36	0.54	0.92	0.48	0.50	0.55	-6.81%
YoY %	0.00%	-33.33%	-41.30%	91.67%	-4.00%	-9.09%	-	-
Horiz. %	65.45%	65.45%	98.18%	167.27%	87.27%	90.91%	100.00%	-
P/EPS	17.81	28.43	38.74	105.56	109.09	-12.30	69.92	-20.36%
YoY %	-37.35%	-26.61%	-63.30%	-3.24%	986.91%	-117.59%	-	-
Horiz. %	25.47%	40.66%	55.41%	150.97%	156.02%	-17.59%	100.00%	-
EY	5.62	3.52	2.58	0.95	0.92	-8.13	1.43	25.59%
YoY %	59.66%	36.43%	171.58%	3.26%	111.32%	-668.53%	-	-
Horiz. %	393.01%	246.15%	180.42%	66.43%	64.34%	-568.53%	100.00%	-
DY	3.85	4.31	3.38	2.63	2.60	0.00	1.34	19.21%
YoY %	-10.67%	27.51%	28.52%	1.15%	0.00%	0.00%	-	-
Horiz. %	287.31%	321.64%	252.24%	196.27%	194.03%	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