[PAOS] YoY TTM Result on 29-Feb-2016 [#3]

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
TTM Result
Revenue	348,316	261,949	209,983	60,304	60,375	207,078	285,674	3.35%
YoY %	32.97%	24.75%	248.21%	-0.12%	-70.84%	-27.51%	-	-
Horiz. %	121.93%	91.70%	73.50%	21.11%	21.13%	72.49%	100.00%	-
PBT	2,183	1,997	3,926	5,310	2,087	7,788	5,106	-13.19%
YoY %	9.31%	-49.13%	-26.06%	154.43%	-73.20%	52.53%	-	-
Horiz. %	42.75%	39.11%	76.89%	104.00%	40.87%	152.53%	100.00%	-
Tax	-813	-1,005	-1,019	-2,052	-1,085	-3,221	-972	-2.93%
YoY %	19.10%	1.37%	50.34%	-89.12%	66.31%	-231.38%	-	-
Horiz. %	83.64%	103.40%	104.84%	211.11%	111.63%	331.38%	100.00%	-
NP	1,370	992	2,907	3,258	1,002	4,567	4,134	-16.80%
YoY %	38.10%	-65.88%	-10.77%	225.15%	-78.06%	10.47%	-	-
Horiz. %	33.14%	24.00%	70.32%	78.81%	24.24%	110.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,370	992	2,907	3,258	1,002	4,567	4,134	-16.80%
YoY %	38.10%	-65.88%	-10.77%	225.15%	-78.06%	10.47%	-	-
Horiz. %	33.14%	24.00%	70.32%	78.81%	24.24%	110.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.24%	50.33%	25.96%	38.64%	51.99%	41.36%	19.04%	-
YoY %	-26.01%	93.88%	-32.82%	-25.68%	25.70%	117.23%	-	-
Horiz. %	195.59%	264.34%	136.34%	202.94%	273.06%	217.23%	100.00%	-
Total Cost	346,946	260,957	207,076	57,046	59,373	202,511	281,540	3.54%
YoY %	32.95%	26.02%	263.00%	-3.92%	-70.68%	-28.07%	-	-
Horiz. %	123.23%	92.69%	73.55%	20.26%	21.09%	71.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,828	97,828	101,451	99,776	101,043	102,619	101,533	-0.61%
YoY %	0.00%	-3.57%	1.68%	-1.25%	-1.54%	1.07%	-	-
Horiz. %	96.35%	96.35%	99.92%	98.27%	99.52%	101.07%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Dividend
Div	2,898	1,449	2,954	3,022	3,115	3,019	3,019	-0.67%
YoY %	100.00%	-50.95%	-2.25%	-2.99%	3.18%	0.00%	-	-
Horiz. %	95.99%	48.00%	97.85%	100.10%	103.18%	100.00%	100.00%	-
Div Payout %	211.58%	146.10%	101.63%	92.78%	310.93%	66.12%	73.04%	-
YoY %	44.82%	43.76%	9.54%	-70.16%	370.25%	-9.47%	-	-
Horiz. %	289.68%	200.03%	139.14%	127.03%	425.70%	90.53%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Equity
Net Worth	97,828	97,828	101,451	99,776	101,043	102,619	101,533	-0.61%
YoY %	0.00%	-3.57%	1.68%	-1.25%	-1.54%	1.07%	-	-
Horiz. %	96.35%	96.35%	99.92%	98.27%	99.52%	101.07%	100.00%	-
NOSH	181,164	181,164	181,164	120,212	121,739	120,729	120,873	6.97%
YoY %	0.00%	0.00%	50.70%	-1.25%	0.84%	-0.12%	-	-
Horiz. %	149.88%	149.88%	149.88%	99.45%	100.72%	99.88%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Ratio Analysis
NP Margin	0.39%	0.38%	1.38%	5.40%	1.66%	2.21%	1.45%	-
YoY %	2.63%	-72.46%	-74.44%	225.30%	-24.89%	52.41%	-	-
Horiz. %	26.90%	26.21%	95.17%	372.41%	114.48%	152.41%	100.00%	-
ROE	1.40%	1.01%	2.87%	3.27%	0.99%	4.45%	4.07%	-
YoY %	38.61%	-64.81%	-12.23%	230.30%	-77.75%	9.34%	-	-
Horiz. %	34.40%	24.82%	70.52%	80.34%	24.32%	109.34%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Per Share
RPS	192.27	144.59	115.91	50.16	49.59	171.52	236.34	-3.37%
YoY %	32.98%	24.74%	131.08%	1.15%	-71.09%	-27.43%	-	-
Horiz. %	81.35%	61.18%	49.04%	21.22%	20.98%	72.57%	100.00%	-
EPS	0.76	0.55	1.60	2.71	0.82	3.78	3.42	-22.16%
YoY %	38.18%	-65.62%	-40.96%	230.49%	-78.31%	10.53%	-	-
Horiz. %	22.22%	16.08%	46.78%	79.24%	23.98%	110.53%	100.00%	-
DPS	1.60	0.80	1.63	2.50	2.56	2.50	2.50	-7.16%
YoY %	100.00%	-50.92%	-34.80%	-2.34%	2.40%	0.00%	-	-
Horiz. %	64.00%	32.00%	65.20%	100.00%	102.40%	100.00%	100.00%	-
NAPS	0.54	0.54	0.56	0.83	0.83	0.85	0.84	-7.09%
YoY %	0.00%	-3.57%	-32.53%	0.00%	-2.35%	1.19%	-	-
Horiz. %	64.29%	64.29%	66.67%	98.81%	98.81%	101.19%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Adjusted Per Share Value based on latest NOSH - 120,212
RPS	192.27	144.59	115.91	33.29	33.33	114.30	157.69	3.35%
YoY %	32.98%	24.74%	248.18%	-0.12%	-70.84%	-27.52%	-	-
Horiz. %	121.93%	91.69%	73.50%	21.11%	21.14%	72.48%	100.00%	-
EPS	0.76	0.55	1.60	1.80	0.55	2.52	2.28	-16.72%
YoY %	38.18%	-65.62%	-11.11%	227.27%	-78.17%	10.53%	-	-
Horiz. %	33.33%	24.12%	70.18%	78.95%	24.12%	110.53%	100.00%	-
DPS	1.60	0.80	1.63	1.67	1.72	1.67	1.67	-0.71%
YoY %	100.00%	-50.92%	-2.40%	-2.91%	2.99%	0.00%	-	-
Horiz. %	95.81%	47.90%	97.60%	100.00%	102.99%	100.00%	100.00%	-
NAPS	0.54	0.54	0.56	0.5508	0.5577	0.5664	0.5605	-0.61%
YoY %	0.00%	-3.57%	1.67%	-1.24%	-1.54%	1.05%	-	-
Horiz. %	96.34%	96.34%	99.91%	98.27%	99.50%	101.05%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/19	28/02/18	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	-
Price	0.325	0.39	0.545	0.62	0.70	0.80	0.57	-
P/RPS	0.17	0.27	0.47	1.24	1.41	0.47	0.24	-5.58%
YoY %	-37.04%	-42.55%	-62.10%	-12.06%	200.00%	95.83%	-	-
Horiz. %	70.83%	112.50%	195.83%	516.67%	587.50%	195.83%	100.00%	-
P/EPS	42.98	71.22	33.96	22.88	85.05	21.15	16.67	17.09%
YoY %	-39.65%	109.72%	48.43%	-73.10%	302.13%	26.87%	-	-
Horiz. %	257.83%	427.23%	203.72%	137.25%	510.20%	126.87%	100.00%	-
EY	2.33	1.40	2.94	4.37	1.18	4.73	6.00	-14.57%
YoY %	66.43%	-52.38%	-32.72%	270.34%	-75.05%	-21.17%	-	-
Horiz. %	38.83%	23.33%	49.00%	72.83%	19.67%	78.83%	100.00%	-
DY	4.92	2.05	2.99	4.03	3.66	3.13	4.39	1.91%
YoY %	140.00%	-31.44%	-25.81%	10.11%	16.93%	-28.70%	-	-
Horiz. %	112.07%	46.70%	68.11%	91.80%	83.37%	71.30%	100.00%	-
P/NAPS	0.60	0.72	0.97	0.75	0.84	0.94	0.68	-2.06%
YoY %	-16.67%	-25.77%	29.33%	-10.71%	-10.64%	38.24%	-	-
Horiz. %	88.24%	105.88%	142.65%	110.29%	123.53%	138.24%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Price Multiplier on Announcement Date
Date	26/04/19	25/04/18	27/04/17	28/04/16	28/04/15	28/04/14	24/04/13	-
Price	0.38	0.435	0.60	0.705	0.65	0.685	0.65	-
P/RPS	0.20	0.30	0.52	1.41	1.31	0.40	0.28	-5.45%
YoY %	-33.33%	-42.31%	-63.12%	7.63%	227.50%	42.86%	-	-
Horiz. %	71.43%	107.14%	185.71%	503.57%	467.86%	142.86%	100.00%	-
P/EPS	50.25	79.44	37.39	26.01	78.97	18.11	19.01	17.57%
YoY %	-36.74%	112.46%	43.75%	-67.06%	336.06%	-4.73%	-	-
Horiz. %	264.33%	417.89%	196.69%	136.82%	415.41%	95.27%	100.00%	-
EY	1.99	1.26	2.67	3.84	1.27	5.52	5.26	-14.94%
YoY %	57.94%	-52.81%	-30.47%	202.36%	-76.99%	4.94%	-	-
Horiz. %	37.83%	23.95%	50.76%	73.00%	24.14%	104.94%	100.00%	-
DY	4.21	1.84	2.72	3.55	3.94	3.65	3.85	1.50%
YoY %	128.80%	-32.35%	-23.38%	-9.90%	7.95%	-5.19%	-	-
Horiz. %	109.35%	47.79%	70.65%	92.21%	102.34%	94.81%	100.00%	-
P/NAPS	0.70	0.81	1.07	0.85	0.78	0.81	0.77	-1.57%
YoY %	-13.58%	-24.30%	25.88%	8.97%	-3.70%	5.19%	-	-
Horiz. %	90.91%	105.19%	138.96%	110.39%	101.30%	105.19%	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