[PAOS] YoY TTM Result on 30-Nov-2010 [#2]

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
TTM Result
Revenue	226,154	270,683	291,385	137,990	215,237	363,376	275,471	-3.23%
YoY %	-16.45%	-7.10%	111.16%	-35.89%	-40.77%	31.91%	-	-
Horiz. %	82.10%	98.26%	105.78%	50.09%	78.13%	131.91%	100.00%	-
PBT	7,359	4,720	6,598	1,955	9,911	-4,842	-5,765	-
YoY %	55.91%	-28.46%	237.49%	-80.27%	304.69%	16.01%	-	-
Horiz. %	-127.65%	-81.87%	-114.45%	-33.91%	-171.92%	83.99%	100.00%	-
Tax	-2,706	-1,207	-2,482	-486	-222	1,327	-152	61.51%
YoY %	-124.19%	51.37%	-410.70%	-118.92%	-116.73%	973.03%	-	-
Horiz. %	1,780.26%	794.08%	1,632.89%	319.74%	146.05%	-873.03%	100.00%	-
NP	4,653	3,513	4,116	1,469	9,689	-3,515	-5,917	-
YoY %	32.45%	-14.65%	180.19%	-84.84%	375.65%	40.59%	-	-
Horiz. %	-78.64%	-59.37%	-69.56%	-24.83%	-163.75%	59.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,653	3,513	4,116	1,469	9,689	-3,515	-5,917	-
YoY %	32.45%	-14.65%	180.19%	-84.84%	375.65%	40.59%	-	-
Horiz. %	-78.64%	-59.37%	-69.56%	-24.83%	-163.75%	59.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.77%	25.57%	37.62%	24.86%	2.24%	-	-	-
YoY %	43.80%	-32.03%	51.33%	1,009.82%	0.00%	-	-	-
Horiz. %	1,641.52%	1,141.52%	1,679.46%	1,109.82%	100.00%	-	-	-
Total Cost	221,501	267,170	287,269	136,521	205,548	366,891	281,388	-3.90%
YoY %	-17.09%	-7.00%	110.42%	-33.58%	-43.98%	30.39%	-	-
Horiz. %	78.72%	94.95%	102.09%	48.52%	73.05%	130.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,743	100,507	99,399	98,395	99,168	97,533	92,250	1.64%
YoY %	1.23%	1.11%	1.02%	-0.78%	1.68%	5.73%	-	-
Horiz. %	110.29%	108.95%	107.75%	106.66%	107.50%	105.73%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	3,021	3,008	3,017	3,044	3,017	1,521	2,922	0.55%
YoY %	0.43%	-0.30%	-0.89%	0.89%	98.36%	-47.95%	-	-
Horiz. %	103.39%	102.94%	103.25%	104.18%	103.25%	52.05%	100.00%	-
Div Payout %	64.94%	85.64%	73.30%	207.24%	31.15%	0.00%	0.00%	-
YoY %	-24.17%	16.83%	-64.63%	565.30%	0.00%	0.00%	-	-
Horiz. %	208.48%	274.93%	235.31%	665.30%	100.00%	-	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	101,743	100,507	99,399	98,395	99,168	97,533	92,250	1.64%
YoY %	1.23%	1.11%	1.02%	-0.78%	1.68%	5.73%	-	-
Horiz. %	110.29%	108.95%	107.75%	106.66%	107.50%	105.73%	100.00%	-
NOSH	121,123	121,093	121,219	121,475	120,937	126,666	112,500	1.23%
YoY %	0.02%	-0.10%	-0.21%	0.44%	-4.52%	12.59%	-	-
Horiz. %	107.66%	107.64%	107.75%	107.98%	107.50%	112.59%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	2.06%	1.30%	1.41%	1.06%	4.50%	-0.97%	-2.15%	-
YoY %	58.46%	-7.80%	33.02%	-76.44%	563.92%	54.88%	-	-
Horiz. %	-95.81%	-60.47%	-65.58%	-49.30%	-209.30%	45.12%	100.00%	-
ROE	4.57%	3.50%	4.14%	1.49%	9.77%	-3.60%	-6.41%	-
YoY %	30.57%	-15.46%	177.85%	-84.75%	371.39%	43.84%	-	-
Horiz. %	-71.29%	-54.60%	-64.59%	-23.24%	-152.42%	56.16%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	186.71	223.53	240.38	113.60	177.97	286.88	244.86	-4.41%
YoY %	-16.47%	-7.01%	111.60%	-36.17%	-37.96%	17.16%	-	-
Horiz. %	76.25%	91.29%	98.17%	46.39%	72.68%	117.16%	100.00%	-
EPS	3.84	2.90	3.40	1.21	8.01	-2.77	-5.26	-
YoY %	32.41%	-14.71%	180.99%	-84.89%	389.17%	47.34%	-	-
Horiz. %	-73.00%	-55.13%	-64.64%	-23.00%	-152.28%	52.66%	100.00%	-
DPS	2.50	2.50	2.50	2.51	2.50	1.20	2.60	-0.65%
YoY %	0.00%	0.00%	-0.40%	0.40%	108.33%	-53.85%	-	-
Horiz. %	96.15%	96.15%	96.15%	96.54%	96.15%	46.15%	100.00%	-
NAPS	0.84	0.83	0.82	0.81	0.82	0.77	0.82	0.40%
YoY %	1.20%	1.22%	1.23%	-1.22%	6.49%	-6.10%	-	-
Horiz. %	102.44%	101.22%	100.00%	98.78%	100.00%	93.90%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,475
RPS	124.83	149.41	160.84	76.17	118.81	200.58	152.06	-3.23%
YoY %	-16.45%	-7.11%	111.16%	-35.89%	-40.77%	31.91%	-	-
Horiz. %	82.09%	98.26%	105.77%	50.09%	78.13%	131.91%	100.00%	-
EPS	2.57	1.94	2.27	0.81	5.35	-1.94	-3.27	-
YoY %	32.47%	-14.54%	180.25%	-84.86%	375.77%	40.67%	-	-
Horiz. %	-78.59%	-59.33%	-69.42%	-24.77%	-163.61%	59.33%	100.00%	-
DPS	1.67	1.66	1.67	1.68	1.67	0.84	1.61	0.61%
YoY %	0.60%	-0.60%	-0.60%	0.60%	98.81%	-47.83%	-	-
Horiz. %	103.73%	103.11%	103.73%	104.35%	103.73%	52.17%	100.00%	-
NAPS	0.5616	0.5548	0.5487	0.5431	0.5474	0.5384	0.5092	1.64%
YoY %	1.23%	1.11%	1.03%	-0.79%	1.67%	5.73%	-	-
Horiz. %	110.29%	108.96%	107.76%	106.66%	107.50%	105.73%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	0.71	0.55	0.54	0.85	0.88	0.88	0.92	-
P/RPS	0.38	0.25	0.22	0.75	0.49	0.31	0.38	0.00%
YoY %	52.00%	13.64%	-70.67%	53.06%	58.06%	-18.42%	-	-
Horiz. %	100.00%	65.79%	57.89%	197.37%	128.95%	81.58%	100.00%	-
P/EPS	18.48	18.96	15.90	70.29	10.98	-31.71	-17.49	-
YoY %	-2.53%	19.25%	-77.38%	540.16%	134.63%	-81.30%	-	-
Horiz. %	-105.66%	-108.40%	-90.91%	-401.89%	-62.78%	181.30%	100.00%	-
EY	5.41	5.27	6.29	1.42	9.10	-3.15	-5.72	-
YoY %	2.66%	-16.22%	342.96%	-84.40%	388.89%	44.93%	-	-
Horiz. %	-94.58%	-92.13%	-109.97%	-24.83%	-159.09%	55.07%	100.00%	-
DY	3.52	4.55	4.63	2.95	2.84	1.36	2.82	3.76%
YoY %	-22.64%	-1.73%	56.95%	3.87%	108.82%	-51.77%	-	-
Horiz. %	124.82%	161.35%	164.18%	104.61%	100.71%	48.23%	100.00%	-
P/NAPS	0.85	0.66	0.66	1.05	1.07	1.14	1.12	-4.48%
YoY %	28.79%	0.00%	-37.14%	-1.87%	-6.14%	1.79%	-	-
Horiz. %	75.89%	58.93%	58.93%	93.75%	95.54%	101.79%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	27/01/14	29/01/13	20/01/12	25/01/11	27/01/10	22/01/09	29/01/08	-
Price	0.80	0.60	0.55	0.71	0.89	0.90	0.92	-
P/RPS	0.43	0.27	0.23	0.63	0.50	0.31	0.38	2.07%
YoY %	59.26%	17.39%	-63.49%	26.00%	61.29%	-18.42%	-	-
Horiz. %	113.16%	71.05%	60.53%	165.79%	131.58%	81.58%	100.00%	-
P/EPS	20.83	20.68	16.20	58.71	11.11	-32.43	-17.49	-
YoY %	0.73%	27.65%	-72.41%	428.44%	134.26%	-85.42%	-	-
Horiz. %	-119.10%	-118.24%	-92.62%	-335.68%	-63.52%	185.42%	100.00%	-
EY	4.80	4.84	6.17	1.70	9.00	-3.08	-5.72	-
YoY %	-0.83%	-21.56%	262.94%	-81.11%	392.21%	46.15%	-	-
Horiz. %	-83.92%	-84.62%	-107.87%	-29.72%	-157.34%	53.85%	100.00%	-
DY	3.13	4.17	4.55	3.53	2.81	1.33	2.82	1.75%
YoY %	-24.94%	-8.35%	28.90%	25.62%	111.28%	-52.84%	-	-
Horiz. %	110.99%	147.87%	161.35%	125.18%	99.65%	47.16%	100.00%	-
P/NAPS	0.95	0.72	0.67	0.88	1.09	1.17	1.12	-2.70%
YoY %	31.94%	7.46%	-23.86%	-19.27%	-6.84%	4.46%	-	-
Horiz. %	84.82%	64.29%	59.82%	78.57%	97.32%	104.46%	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