[PAOS] YoY TTM Result on 31-May-2011 [#4]

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
TTM Result
Revenue	169,306	276,415	261,214	240,679	143,623	312,132	305,038	-9.34%
YoY %	-38.75%	5.82%	8.53%	67.58%	-53.99%	2.33%	-	-
Horiz. %	55.50%	90.62%	85.63%	78.90%	47.08%	102.33%	100.00%	-
PBT	7,090	7,190	3,533	5,197	1,894	9,935	-12,795	-
YoY %	-1.39%	103.51%	-32.02%	174.39%	-80.94%	177.65%	-	-
Horiz. %	-55.41%	-56.19%	-27.61%	-40.62%	-14.80%	-77.65%	100.00%	-
Tax	-2,494	-2,285	-1,349	-1,702	-796	-225	1,890	-
YoY %	-9.15%	-69.38%	20.74%	-113.82%	-253.78%	-111.90%	-	-
Horiz. %	-131.96%	-120.90%	-71.38%	-90.05%	-42.12%	-11.90%	100.00%	-
NP	4,596	4,905	2,184	3,495	1,098	9,710	-10,905	-
YoY %	-6.30%	124.59%	-37.51%	218.31%	-88.69%	189.04%	-	-
Horiz. %	-42.15%	-44.98%	-20.03%	-32.05%	-10.07%	-89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,596	4,905	2,184	3,495	1,098	9,710	-10,905	-
YoY %	-6.30%	124.59%	-37.51%	218.31%	-88.69%	189.04%	-	-
Horiz. %	-42.15%	-44.98%	-20.03%	-32.05%	-10.07%	-89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.18%	31.78%	38.18%	32.75%	42.03%	2.26%	-	-
YoY %	10.70%	-16.76%	16.58%	-22.08%	1,759.73%	0.00%	-	-
Horiz. %	1,556.64%	1,406.19%	1,689.38%	1,449.12%	1,859.73%	100.00%	-	-
Total Cost	164,710	271,510	259,030	237,184	142,525	302,422	315,943	-10.28%
YoY %	-39.34%	4.82%	9.21%	66.42%	-52.87%	-4.28%	-	-
Horiz. %	52.13%	85.94%	81.99%	75.07%	45.11%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,167	99,802	97,904	98,814	72,900	100,272	94,056	1.38%
YoY %	2.37%	1.94%	-0.92%	35.55%	-27.30%	6.61%	-	-
Horiz. %	108.62%	106.11%	104.09%	105.06%	77.51%	106.61%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Dividend
Div	3,019	3,019	3,010	3,032	3,028	3,028	-	-
YoY %	0.00%	0.30%	-0.73%	0.13%	0.00%	0.00%	-	-
Horiz. %	99.70%	99.70%	99.41%	100.13%	100.00%	100.00%	-	-
Div Payout %	65.71%	61.56%	137.83%	86.77%	275.83%	31.19%	-	-
YoY %	6.74%	-55.34%	58.85%	-68.54%	784.35%	0.00%	-	-
Horiz. %	210.68%	197.37%	441.90%	278.20%	884.35%	100.00%	-	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Equity
Net Worth	102,167	99,802	97,904	98,814	72,900	100,272	94,056	1.38%
YoY %	2.37%	1.94%	-0.92%	35.55%	-27.30%	6.61%	-	-
Horiz. %	108.62%	106.11%	104.09%	105.06%	77.51%	106.61%	100.00%	-
NOSH	121,627	120,243	120,869	120,505	90,000	120,810	120,584	0.14%
YoY %	1.15%	-0.52%	0.30%	33.89%	-25.50%	0.19%	-	-
Horiz. %	100.86%	99.72%	100.24%	99.93%	74.64%	100.19%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Ratio Analysis
NP Margin	2.71%	1.77%	0.84%	1.45%	0.76%	3.11%	-3.57%	-
YoY %	53.11%	110.71%	-42.07%	90.79%	-75.56%	187.11%	-	-
Horiz. %	-75.91%	-49.58%	-23.53%	-40.62%	-21.29%	-87.11%	100.00%	-
ROE	4.50%	4.91%	2.23%	3.54%	1.51%	9.68%	-11.59%	-
YoY %	-8.35%	120.18%	-37.01%	134.44%	-84.40%	183.52%	-	-
Horiz. %	-38.83%	-42.36%	-19.24%	-30.54%	-13.03%	-83.52%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Per Share
RPS	139.20	229.88	216.11	199.73	159.58	258.37	252.97	-9.47%
YoY %	-39.45%	6.37%	8.20%	25.16%	-38.24%	2.13%	-	-
Horiz. %	55.03%	90.87%	85.43%	78.95%	63.08%	102.13%	100.00%	-
EPS	3.78	4.08	1.81	2.90	1.22	8.04	-9.04	-
YoY %	-7.35%	125.41%	-37.59%	137.70%	-84.83%	188.94%	-	-
Horiz. %	-41.81%	-45.13%	-20.02%	-32.08%	-13.50%	-88.94%	100.00%	-
DPS	2.50	2.50	2.50	2.50	3.37	2.51	0.00	-
YoY %	0.00%	0.00%	0.00%	-25.82%	34.26%	0.00%	-	-
Horiz. %	99.60%	99.60%	99.60%	99.60%	134.26%	100.00%	-	-
NAPS	0.84	0.83	0.81	0.82	0.81	0.83	0.78	1.24%
YoY %	1.20%	2.47%	-1.22%	1.23%	-2.41%	6.41%	-	-
Horiz. %	107.69%	106.41%	103.85%	105.13%	103.85%	106.41%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 120,505
RPS	93.45	152.58	144.19	132.85	79.28	172.29	168.38	-9.34%
YoY %	-38.75%	5.82%	8.54%	67.57%	-53.98%	2.32%	-	-
Horiz. %	55.50%	90.62%	85.63%	78.90%	47.08%	102.32%	100.00%	-
EPS	2.54	2.71	1.21	1.93	0.61	5.36	-6.02	-
YoY %	-6.27%	123.97%	-37.31%	216.39%	-88.62%	189.04%	-	-
Horiz. %	-42.19%	-45.02%	-20.10%	-32.06%	-10.13%	-89.04%	100.00%	-
DPS	1.67	1.67	1.66	1.67	1.67	1.67	0.00	-
YoY %	0.00%	0.60%	-0.60%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	99.40%	100.00%	100.00%	100.00%	-	-
NAPS	0.564	0.5509	0.5404	0.5454	0.4024	0.5535	0.5192	1.38%
YoY %	2.38%	1.94%	-0.92%	35.54%	-27.30%	6.61%	-	-
Horiz. %	108.63%	106.11%	104.08%	105.05%	77.50%	106.61%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	-
Price	0.67	0.605	0.60	0.70	0.87	1.04	0.90	-
P/RPS	0.48	0.26	0.28	0.35	0.55	0.40	0.36	4.90%
YoY %	84.62%	-7.14%	-20.00%	-36.36%	37.50%	11.11%	-	-
Horiz. %	133.33%	72.22%	77.78%	97.22%	152.78%	111.11%	100.00%	-
P/EPS	17.73	14.83	33.21	24.14	71.31	12.94	-9.95	-
YoY %	19.55%	-55.34%	37.57%	-66.15%	451.08%	230.05%	-	-
Horiz. %	-178.19%	-149.05%	-333.77%	-242.61%	-716.68%	-130.05%	100.00%	-
EY	5.64	6.74	3.01	4.14	1.40	7.73	-10.05	-
YoY %	-16.32%	123.92%	-27.29%	195.71%	-81.89%	176.92%	-	-
Horiz. %	-56.12%	-67.06%	-29.95%	-41.19%	-13.93%	-76.92%	100.00%	-
DY	3.73	4.13	4.17	3.57	3.87	2.41	0.00	-
YoY %	-9.69%	-0.96%	16.81%	-7.75%	60.58%	0.00%	-	-
Horiz. %	154.77%	171.37%	173.03%	148.13%	160.58%	100.00%	-	-
P/NAPS	0.80	0.73	0.74	0.85	1.07	1.25	1.15	-5.86%
YoY %	9.59%	-1.35%	-12.94%	-20.56%	-14.40%	8.70%	-	-
Horiz. %	69.57%	63.48%	64.35%	73.91%	93.04%	108.70%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	24/07/14	29/07/13	31/07/12	29/07/11	29/07/10	30/07/09	29/07/08	-
Price	0.70	0.60	0.53	0.75	0.82	0.93	0.97	-
P/RPS	0.50	0.26	0.25	0.38	0.51	0.36	0.38	4.67%
YoY %	92.31%	4.00%	-34.21%	-25.49%	41.67%	-5.26%	-	-
Horiz. %	131.58%	68.42%	65.79%	100.00%	134.21%	94.74%	100.00%	-
P/EPS	18.52	14.71	29.33	25.86	67.21	11.57	-10.73	-
YoY %	25.90%	-49.85%	13.42%	-61.52%	480.90%	207.83%	-	-
Horiz. %	-172.60%	-137.09%	-273.35%	-241.01%	-626.37%	-107.83%	100.00%	-
EY	5.40	6.80	3.41	3.87	1.49	8.64	-9.32	-
YoY %	-20.59%	99.41%	-11.89%	159.73%	-82.75%	192.70%	-	-
Horiz. %	-57.94%	-72.96%	-36.59%	-41.52%	-15.99%	-92.70%	100.00%	-
DY	3.57	4.17	4.72	3.33	4.10	2.70	0.00	-
YoY %	-14.39%	-11.65%	41.74%	-18.78%	51.85%	0.00%	-	-
Horiz. %	132.22%	154.44%	174.81%	123.33%	151.85%	100.00%	-	-
P/NAPS	0.83	0.72	0.65	0.91	1.01	1.12	1.24	-6.46%
YoY %	15.28%	10.77%	-28.57%	-9.90%	-9.82%	-9.68%	-	-
Horiz. %	66.94%	58.06%	52.42%	73.39%	81.45%	90.32%	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