[PAOS] YoY TTM Result on 30-Nov-2013 [#2]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	156,362	60,463	91,936	226,154	270,683	291,385	137,990	2.10%
YoY %	158.61%	-34.23%	-59.35%	-16.45%	-7.10%	111.16%	-	-
Horiz. %	113.31%	43.82%	66.63%	163.89%	196.16%	211.16%	100.00%	-
PBT	4,857	4,962	3,143	7,359	4,720	6,598	1,955	16.36%
YoY %	-2.12%	57.87%	-57.29%	55.91%	-28.46%	237.49%	-	-
Horiz. %	248.44%	253.81%	160.77%	376.42%	241.43%	337.49%	100.00%	-
Tax	-1,817	-1,709	-1,542	-2,706	-1,207	-2,482	-486	24.55%
YoY %	-6.32%	-10.83%	43.02%	-124.19%	51.37%	-410.70%	-	-
Horiz. %	373.87%	351.65%	317.28%	556.79%	248.35%	510.70%	100.00%	-
NP	3,040	3,253	1,601	4,653	3,513	4,116	1,469	12.87%
YoY %	-6.55%	103.19%	-65.59%	32.45%	-14.65%	180.19%	-	-
Horiz. %	206.94%	221.44%	108.99%	316.75%	239.14%	280.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,040	3,253	1,601	4,653	3,513	4,116	1,469	12.87%
YoY %	-6.55%	103.19%	-65.59%	32.45%	-14.65%	180.19%	-	-
Horiz. %	206.94%	221.44%	108.99%	316.75%	239.14%	280.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.41%	34.44%	49.06%	36.77%	25.57%	37.62%	24.86%	-
YoY %	8.62%	-29.80%	33.42%	43.80%	-32.03%	51.33%	-	-
Horiz. %	150.48%	138.54%	197.35%	147.91%	102.86%	151.33%	100.00%	-
Total Cost	153,322	57,210	90,335	221,501	267,170	287,269	136,521	1.95%
YoY %	168.00%	-36.67%	-59.22%	-17.09%	-7.00%	110.42%	-	-
Horiz. %	112.31%	41.91%	66.17%	162.25%	195.70%	210.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,833	99,804	98,845	101,743	100,507	99,399	98,395	-0.26%
YoY %	-2.98%	0.97%	-2.85%	1.23%	1.11%	1.02%	-	-
Horiz. %	98.41%	101.43%	100.46%	103.40%	102.15%	101.02%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	3,007	3,042	3,102	3,021	3,008	3,017	3,044	-0.20%
YoY %	-1.15%	-1.93%	2.68%	0.43%	-0.30%	-0.89%	-	-
Horiz. %	98.78%	99.93%	101.91%	99.24%	98.82%	99.11%	100.00%	-
Div Payout %	98.94%	93.51%	193.81%	64.94%	85.64%	73.30%	207.24%	-
YoY %	5.81%	-51.75%	198.44%	-24.17%	16.83%	-64.63%	-	-
Horiz. %	47.74%	45.12%	93.52%	31.34%	41.32%	35.37%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	96,833	99,804	98,845	101,743	100,507	99,399	98,395	-0.26%
YoY %	-2.98%	0.97%	-2.85%	1.23%	1.11%	1.02%	-	-
Horiz. %	98.41%	101.43%	100.46%	103.40%	102.15%	101.02%	100.00%	-
NOSH	116,666	120,246	119,090	121,123	121,093	121,219	121,475	-0.67%
YoY %	-2.98%	0.97%	-1.68%	0.02%	-0.10%	-0.21%	-	-
Horiz. %	96.04%	98.99%	98.04%	99.71%	99.69%	99.79%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	1.94%	5.38%	1.74%	2.06%	1.30%	1.41%	1.06%	-
YoY %	-63.94%	209.20%	-15.53%	58.46%	-7.80%	33.02%	-	-
Horiz. %	183.02%	507.55%	164.15%	194.34%	122.64%	133.02%	100.00%	-
ROE	3.14%	3.26%	1.62%	4.57%	3.50%	4.14%	1.49%	-
YoY %	-3.68%	101.23%	-64.55%	30.57%	-15.46%	177.85%	-	-
Horiz. %	210.74%	218.79%	108.72%	306.71%	234.90%	277.85%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	134.02	50.28	77.20	186.71	223.53	240.38	113.60	2.79%
YoY %	166.55%	-34.87%	-58.65%	-16.47%	-7.01%	111.60%	-	-
Horiz. %	117.98%	44.26%	67.96%	164.36%	196.77%	211.60%	100.00%	-
EPS	2.61	2.71	1.34	3.84	2.90	3.40	1.21	13.65%
YoY %	-3.69%	102.24%	-65.10%	32.41%	-14.71%	180.99%	-	-
Horiz. %	215.70%	223.97%	110.74%	317.36%	239.67%	280.99%	100.00%	-
DPS	2.58	2.50	2.61	2.50	2.50	2.50	2.51	0.45%
YoY %	3.20%	-4.21%	4.40%	0.00%	0.00%	-0.40%	-	-
Horiz. %	102.79%	99.60%	103.98%	99.60%	99.60%	99.60%	100.00%	-
NAPS	0.83	0.83	0.83	0.84	0.83	0.82	0.81	0.40%
YoY %	0.00%	0.00%	-1.19%	1.20%	1.22%	1.23%	-	-
Horiz. %	102.47%	102.47%	102.47%	103.70%	102.47%	101.23%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 121,123
RPS	86.31	33.37	50.75	124.83	149.41	160.84	76.17	2.10%
YoY %	158.65%	-34.25%	-59.34%	-16.45%	-7.11%	111.16%	-	-
Horiz. %	113.31%	43.81%	66.63%	163.88%	196.15%	211.16%	100.00%	-
EPS	1.68	1.80	0.88	2.57	1.94	2.27	0.81	12.91%
YoY %	-6.67%	104.55%	-65.76%	32.47%	-14.54%	180.25%	-	-
Horiz. %	207.41%	222.22%	108.64%	317.28%	239.51%	280.25%	100.00%	-
DPS	1.66	1.68	1.71	1.67	1.66	1.67	1.68	-0.19%
YoY %	-1.19%	-1.75%	2.40%	0.60%	-0.60%	-0.60%	-	-
Horiz. %	98.81%	100.00%	101.79%	99.40%	98.81%	99.40%	100.00%	-
NAPS	0.5345	0.5509	0.5456	0.5616	0.5548	0.5487	0.5431	-0.26%
YoY %	-2.98%	0.97%	-2.85%	1.23%	1.11%	1.03%	-	-
Horiz. %	98.42%	101.44%	100.46%	103.41%	102.15%	101.03%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	1.15	0.74	0.655	0.71	0.55	0.54	0.85	-
P/RPS	0.86	1.47	0.85	0.38	0.25	0.22	0.75	2.30%
YoY %	-41.50%	72.94%	123.68%	52.00%	13.64%	-70.67%	-	-
Horiz. %	114.67%	196.00%	113.33%	50.67%	33.33%	29.33%	100.00%	-
P/EPS	44.13	27.35	48.72	18.48	18.96	15.90	70.29	-7.45%
YoY %	61.35%	-43.86%	163.64%	-2.53%	19.25%	-77.38%	-	-
Horiz. %	62.78%	38.91%	69.31%	26.29%	26.97%	22.62%	100.00%	-
EY	2.27	3.66	2.05	5.41	5.27	6.29	1.42	8.12%
YoY %	-37.98%	78.54%	-62.11%	2.66%	-16.22%	342.96%	-	-
Horiz. %	159.86%	257.75%	144.37%	380.99%	371.13%	442.96%	100.00%	-
DY	2.24	3.38	3.98	3.52	4.55	4.63	2.95	-4.48%
YoY %	-33.73%	-15.08%	13.07%	-22.64%	-1.73%	56.95%	-	-
Horiz. %	75.93%	114.58%	134.92%	119.32%	154.24%	156.95%	100.00%	-
P/NAPS	1.39	0.89	0.79	0.85	0.66	0.66	1.05	4.78%
YoY %	56.18%	12.66%	-7.06%	28.79%	0.00%	-37.14%	-	-
Horiz. %	132.38%	84.76%	75.24%	80.95%	62.86%	62.86%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	24/01/17	26/01/16	27/01/15	27/01/14	29/01/13	20/01/12	25/01/11	-
Price	0.58	0.62	0.66	0.80	0.60	0.55	0.71	-
P/RPS	0.43	1.23	0.85	0.43	0.27	0.23	0.63	-6.16%
YoY %	-65.04%	44.71%	97.67%	59.26%	17.39%	-63.49%	-	-
Horiz. %	68.25%	195.24%	134.92%	68.25%	42.86%	36.51%	100.00%	-
P/EPS	22.26	22.92	49.09	20.83	20.68	16.20	58.71	-14.91%
YoY %	-2.88%	-53.31%	135.67%	0.73%	27.65%	-72.41%	-	-
Horiz. %	37.92%	39.04%	83.61%	35.48%	35.22%	27.59%	100.00%	-
EY	4.49	4.36	2.04	4.80	4.84	6.17	1.70	17.55%
YoY %	2.98%	113.73%	-57.50%	-0.83%	-21.56%	262.94%	-	-
Horiz. %	264.12%	256.47%	120.00%	282.35%	284.71%	362.94%	100.00%	-
DY	4.45	4.03	3.95	3.13	4.17	4.55	3.53	3.93%
YoY %	10.42%	2.03%	26.20%	-24.94%	-8.35%	28.90%	-	-
Horiz. %	126.06%	114.16%	111.90%	88.67%	118.13%	128.90%	100.00%	-
P/NAPS	0.70	0.75	0.80	0.95	0.72	0.67	0.88	-3.73%
YoY %	-6.67%	-6.25%	-15.79%	31.94%	7.46%	-23.86%	-	-
Horiz. %	79.55%	85.23%	90.91%	107.95%	81.82%	76.14%	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