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

Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -9.21%
YoY- 32.45%
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 156,362 60,463 91,936 226,154 270,683 291,385 137,990 2.10%
PBT 4,857 4,962 3,143 7,359 4,720 6,598 1,955 16.36%
Tax -1,817 -1,709 -1,542 -2,706 -1,207 -2,482 -486 24.55%
NP 3,040 3,253 1,601 4,653 3,513 4,116 1,469 12.87%
-
NP to SH 3,040 3,253 1,601 4,653 3,513 4,116 1,469 12.87%
-
Tax Rate 37.41% 34.44% 49.06% 36.77% 25.57% 37.62% 24.86% -
Total Cost 153,322 57,210 90,335 221,501 267,170 287,269 136,521 1.95%
-
Net Worth 96,833 99,804 98,845 101,743 100,507 99,399 98,395 -0.26%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 3,007 3,042 3,102 3,021 3,008 3,017 3,044 -0.20%
Div Payout % 98.94% 93.51% 193.81% 64.94% 85.64% 73.30% 207.24% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 96,833 99,804 98,845 101,743 100,507 99,399 98,395 -0.26%
NOSH 116,666 120,246 119,090 121,123 121,093 121,219 121,475 -0.67%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 1.94% 5.38% 1.74% 2.06% 1.30% 1.41% 1.06% -
ROE 3.14% 3.26% 1.62% 4.57% 3.50% 4.14% 1.49% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 134.02 50.28 77.20 186.71 223.53 240.38 113.60 2.79%
EPS 2.61 2.71 1.34 3.84 2.90 3.40 1.21 13.65%
DPS 2.58 2.50 2.61 2.50 2.50 2.50 2.51 0.45%
NAPS 0.83 0.83 0.83 0.84 0.83 0.82 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 121,123
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 86.31 33.37 50.75 124.83 149.41 160.84 76.17 2.10%
EPS 1.68 1.80 0.88 2.57 1.94 2.27 0.81 12.91%
DPS 1.66 1.68 1.71 1.67 1.66 1.67 1.68 -0.19%
NAPS 0.5345 0.5509 0.5456 0.5616 0.5548 0.5487 0.5431 -0.26%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
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%
P/EPS 44.13 27.35 48.72 18.48 18.96 15.90 70.29 -7.45%
EY 2.27 3.66 2.05 5.41 5.27 6.29 1.42 8.12%
DY 2.24 3.38 3.98 3.52 4.55 4.63 2.95 -4.48%
P/NAPS 1.39 0.89 0.79 0.85 0.66 0.66 1.05 4.78%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
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%
P/EPS 22.26 22.92 49.09 20.83 20.68 16.20 58.71 -14.91%
EY 4.49 4.36 2.04 4.80 4.84 6.17 1.70 17.55%
DY 4.45 4.03 3.95 3.13 4.17 4.55 3.53 3.93%
P/NAPS 0.70 0.75 0.80 0.95 0.72 0.67 0.88 -3.73%

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

Post a Comment