[PAOS] YoY TTM Result on 28-Feb-2011 [#3]

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
TTM Result
Revenue	207,078	285,674	269,711	183,822	196,382	330,448	281,378	-4.97%
YoY %	-27.51%	5.92%	46.72%	-6.40%	-40.57%	17.44%	-	-
Horiz. %	73.59%	101.53%	95.85%	65.33%	69.79%	117.44%	100.00%	-
PBT	7,788	5,106	6,285	2,912	10,066	-2,299	-8,512	-
YoY %	52.53%	-18.76%	115.83%	-71.07%	537.84%	72.99%	-	-
Horiz. %	-91.49%	-59.99%	-73.84%	-34.21%	-118.26%	27.01%	100.00%	-
Tax	-3,221	-972	-2,630	-601	-327	1,297	-251	52.98%
YoY %	-231.38%	63.04%	-337.60%	-83.79%	-125.21%	616.73%	-	-
Horiz. %	1,283.27%	387.25%	1,047.81%	239.44%	130.28%	-516.73%	100.00%	-
NP	4,567	4,134	3,655	2,311	9,739	-1,002	-8,763	-
YoY %	10.47%	13.11%	58.16%	-76.27%	1,071.96%	88.57%	-	-
Horiz. %	-52.12%	-47.18%	-41.71%	-26.37%	-111.14%	11.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,567	4,134	3,655	2,311	9,739	-1,002	-8,763	-
YoY %	10.47%	13.11%	58.16%	-76.27%	1,071.96%	88.57%	-	-
Horiz. %	-52.12%	-47.18%	-41.71%	-26.37%	-111.14%	11.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.36%	19.04%	41.85%	20.64%	3.25%	-	-	-
YoY %	117.23%	-54.50%	102.76%	535.08%	0.00%	-	-	-
Horiz. %	1,272.62%	585.85%	1,287.69%	635.08%	100.00%	-	-	-
Total Cost	202,511	281,540	266,056	181,511	186,643	331,450	290,141	-5.81%
YoY %	-28.07%	5.82%	46.58%	-2.75%	-43.69%	14.24%	-	-
Horiz. %	69.80%	97.04%	91.70%	62.56%	64.33%	114.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,619	101,533	99,600	98,855	100,844	92,881	95,458	1.21%
YoY %	1.07%	1.94%	0.75%	-1.97%	8.57%	-2.70%	-	-
Horiz. %	107.50%	106.36%	104.34%	103.56%	105.64%	97.30%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	3,019	3,019	3,010	3,032	3,028	3,028	1,428	13.28%
YoY %	0.00%	0.30%	-0.73%	0.13%	0.00%	112.04%	-	-
Horiz. %	211.41%	211.41%	210.78%	212.32%	212.04%	212.04%	100.00%	-
Div Payout %	66.12%	73.04%	82.36%	131.22%	31.10%	0.00%	0.00%	-
YoY %	-9.47%	-11.32%	-37.24%	321.93%	0.00%	0.00%	-	-
Horiz. %	212.60%	234.86%	264.82%	421.93%	100.00%	-	-	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	102,619	101,533	99,600	98,855	100,844	92,881	95,458	1.21%
YoY %	1.07%	1.94%	0.75%	-1.97%	8.57%	-2.70%	-	-
Horiz. %	107.50%	106.36%	104.34%	103.56%	105.64%	97.30%	100.00%	-
NOSH	120,729	120,873	120,000	120,555	121,499	120,625	120,833	-0.01%
YoY %	-0.12%	0.73%	-0.46%	-0.78%	0.72%	-0.17%	-	-
Horiz. %	99.91%	100.03%	99.31%	99.77%	100.55%	99.83%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	2.21%	1.45%	1.36%	1.26%	4.96%	-0.30%	-3.11%	-
YoY %	52.41%	6.62%	7.94%	-74.60%	1,753.33%	90.35%	-	-
Horiz. %	-71.06%	-46.62%	-43.73%	-40.51%	-159.49%	9.65%	100.00%	-
ROE	4.45%	4.07%	3.67%	2.34%	9.66%	-1.08%	-9.18%	-
YoY %	9.34%	10.90%	56.84%	-75.78%	994.44%	88.24%	-	-
Horiz. %	-48.47%	-44.34%	-39.98%	-25.49%	-105.23%	11.76%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	171.52	236.34	224.76	152.48	161.63	273.95	232.86	-4.96%
YoY %	-27.43%	5.15%	47.40%	-5.66%	-41.00%	17.65%	-	-
Horiz. %	73.66%	101.49%	96.52%	65.48%	69.41%	117.65%	100.00%	-
EPS	3.78	3.42	3.05	1.92	8.02	-0.83	-7.25	-
YoY %	10.53%	12.13%	58.85%	-76.06%	1,066.27%	88.55%	-	-
Horiz. %	-52.14%	-47.17%	-42.07%	-26.48%	-110.62%	11.45%	100.00%	-
DPS	2.50	2.50	2.50	2.52	2.50	2.51	1.18	13.32%
YoY %	0.00%	0.00%	-0.79%	0.80%	-0.40%	112.71%	-	-
Horiz. %	211.86%	211.86%	211.86%	213.56%	211.86%	212.71%	100.00%	-
NAPS	0.85	0.84	0.83	0.82	0.83	0.77	0.79	1.22%
YoY %	1.19%	1.20%	1.22%	-1.20%	7.79%	-2.53%	-	-
Horiz. %	107.59%	106.33%	105.06%	103.80%	105.06%	97.47%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 120,555
RPS	114.30	157.69	148.88	101.47	108.40	182.40	155.32	-4.98%
YoY %	-27.52%	5.92%	46.72%	-6.39%	-40.57%	17.43%	-	-
Horiz. %	73.59%	101.53%	95.85%	65.33%	69.79%	117.43%	100.00%	-
EPS	2.52	2.28	2.02	1.28	5.38	-0.55	-4.84	-
YoY %	10.53%	12.87%	57.81%	-76.21%	1,078.18%	88.64%	-	-
Horiz. %	-52.07%	-47.11%	-41.74%	-26.45%	-111.16%	11.36%	100.00%	-
DPS	1.67	1.67	1.66	1.67	1.67	1.67	0.79	13.28%
YoY %	0.00%	0.60%	-0.60%	0.00%	0.00%	111.39%	-	-
Horiz. %	211.39%	211.39%	210.13%	211.39%	211.39%	211.39%	100.00%	-
NAPS	0.5664	0.5605	0.5498	0.5457	0.5567	0.5127	0.5269	1.21%
YoY %	1.05%	1.95%	0.75%	-1.98%	8.58%	-2.70%	-	-
Horiz. %	107.50%	106.38%	104.35%	103.57%	105.66%	97.30%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	0.80	0.57	0.60	0.80	0.98	0.89	0.86	-
P/RPS	0.47	0.24	0.27	0.52	0.61	0.32	0.37	4.06%
YoY %	95.83%	-11.11%	-48.08%	-14.75%	90.62%	-13.51%	-	-
Horiz. %	127.03%	64.86%	72.97%	140.54%	164.86%	86.49%	100.00%	-
P/EPS	21.15	16.67	19.70	41.73	12.23	-107.14	-11.86	-
YoY %	26.87%	-15.38%	-52.79%	241.21%	111.41%	-803.37%	-	-
Horiz. %	-178.33%	-140.56%	-166.10%	-351.85%	-103.12%	903.37%	100.00%	-
EY	4.73	6.00	5.08	2.40	8.18	-0.93	-8.43	-
YoY %	-21.17%	18.11%	111.67%	-70.66%	979.57%	88.97%	-	-
Horiz. %	-56.11%	-71.17%	-60.26%	-28.47%	-97.03%	11.03%	100.00%	-
DY	3.13	4.39	4.17	3.14	2.55	2.82	1.37	14.75%
YoY %	-28.70%	5.28%	32.80%	23.14%	-9.57%	105.84%	-	-
Horiz. %	228.47%	320.44%	304.38%	229.20%	186.13%	205.84%	100.00%	-
P/NAPS	0.94	0.68	0.72	0.98	1.18	1.16	1.09	-2.43%
YoY %	38.24%	-5.56%	-26.53%	-16.95%	1.72%	6.42%	-	-
Horiz. %	86.24%	62.39%	66.06%	89.91%	108.26%	106.42%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	28/04/14	24/04/13	26/04/12	27/04/11	29/04/10	29/04/09	29/04/08	-
Price	0.685	0.65	0.58	0.74	0.95	0.96	0.90	-
P/RPS	0.40	0.28	0.26	0.49	0.59	0.35	0.39	0.42%
YoY %	42.86%	7.69%	-46.94%	-16.95%	68.57%	-10.26%	-	-
Horiz. %	102.56%	71.79%	66.67%	125.64%	151.28%	89.74%	100.00%	-
P/EPS	18.11	19.01	19.04	38.60	11.85	-115.57	-12.41	-
YoY %	-4.73%	-0.16%	-50.67%	225.74%	110.25%	-831.27%	-	-
Horiz. %	-145.93%	-153.18%	-153.42%	-311.04%	-95.49%	931.27%	100.00%	-
EY	5.52	5.26	5.25	2.59	8.44	-0.87	-8.06	-
YoY %	4.94%	0.19%	102.70%	-69.31%	1,070.11%	89.21%	-	-
Horiz. %	-68.49%	-65.26%	-65.14%	-32.13%	-104.71%	10.79%	100.00%	-
DY	3.65	3.85	4.31	3.40	2.63	2.62	1.31	18.61%
YoY %	-5.19%	-10.67%	26.76%	29.28%	0.38%	100.00%	-	-
Horiz. %	278.63%	293.89%	329.01%	259.54%	200.76%	200.00%	100.00%	-
P/NAPS	0.81	0.77	0.70	0.90	1.14	1.25	1.14	-5.53%
YoY %	5.19%	10.00%	-22.22%	-21.05%	-8.80%	9.65%	-	-
Horiz. %	71.05%	67.54%	61.40%	78.95%	100.00%	109.65%	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