[PAOS] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 176,998 170,555 76,452 109,008 59,574 103,329 68,303 17.19% YoY % 3.78% 123.09% -29.87% 82.98% -42.35% 51.28% - Horiz. % 259.14% 249.70% 111.93% 159.59% 87.22% 151.28% 100.00%
PBT -733 -161 -1,154 -128 -255 942 452 - YoY % -355.28% 86.05% -801.56% 49.80% -127.07% 108.41% - Horiz. % -162.17% -35.62% -255.31% -28.32% -56.42% 208.41% 100.00%
Tax -39 -258 -63 -182 -107 -360 -279 -27.95% YoY % 84.88% -309.52% 65.38% -70.09% 70.28% -29.03% - Horiz. % 13.98% 92.47% 22.58% 65.23% 38.35% 129.03% 100.00%
NP -772 -419 -1,217 -310 -362 582 173 - YoY % -84.25% 65.57% -292.58% 14.36% -162.20% 236.42% - Horiz. % -446.24% -242.20% -703.47% -179.19% -209.25% 336.42% 100.00%
NP to SH -772 -419 -1,217 -310 -362 582 173 - YoY % -84.25% 65.57% -292.58% 14.36% -162.20% 236.42% - Horiz. % -446.24% -242.20% -703.47% -179.19% -209.25% 336.42% 100.00%
Tax Rate - % - % - % - % - % 38.22 % 61.73 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -38.09% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 61.91% 100.00%
Total Cost 177,770 170,974 77,669 109,318 59,936 102,747 68,130 17.32% YoY % 3.97% 120.13% -28.95% 82.39% -41.67% 50.81% - Horiz. % 260.93% 250.95% 114.00% 160.46% 87.97% 150.81% 100.00%
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24% YoY % 0.00% -2.04% -3.92% -1.92% -3.70% -1.82% - Horiz. % 87.27% 87.27% 89.09% 92.73% 94.55% 98.18% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24% YoY % 0.00% -2.04% -3.92% -1.92% -3.70% -1.82% - Horiz. % 87.27% 87.27% 89.09% 92.73% 94.55% 98.18% 100.00%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -0.44 % -0.25 % -1.59 % -0.28 % -0.61 % 0.56 % 0.25 % - YoY % -76.00% 84.28% -467.86% 54.10% -208.93% 124.00% - Horiz. % -176.00% -100.00% -636.00% -112.00% -244.00% 224.00% 100.00%
ROE -0.89 % -0.48 % -1.37 % -0.34 % -0.38 % 0.59 % 0.17 % - YoY % -85.42% 64.96% -302.94% 10.53% -164.41% 247.06% - Horiz. % -523.53% -282.35% -805.88% -200.00% -223.53% 347.06% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 97.70 94.14 42.20 60.17 32.88 57.04 37.70 17.19% YoY % 3.78% 123.08% -29.87% 83.00% -42.36% 51.30% - Horiz. % 259.15% 249.71% 111.94% 159.60% 87.21% 151.30% 100.00%
EPS -0.43 -0.23 -0.67 -0.17 -0.20 0.32 0.10 - YoY % -86.96% 65.67% -294.12% 15.00% -162.50% 220.00% - Horiz. % -430.00% -230.00% -670.00% -170.00% -200.00% 320.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4800 0.4800 0.4900 0.5100 0.5200 0.5400 0.5500 -2.24% YoY % 0.00% -2.04% -3.92% -1.92% -3.70% -1.82% - Horiz. % 87.27% 87.27% 89.09% 92.73% 94.55% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 181,164 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 97.70 94.14 42.20 60.17 32.88 57.04 37.70 17.19% YoY % 3.78% 123.08% -29.87% 83.00% -42.36% 51.30% - Horiz. % 259.15% 249.71% 111.94% 159.60% 87.21% 151.30% 100.00%
EPS -0.43 -0.23 -0.67 -0.17 -0.20 0.32 0.10 - YoY % -86.96% 65.67% -294.12% 15.00% -162.50% 220.00% - Horiz. % -430.00% -230.00% -670.00% -170.00% -200.00% 320.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4800 0.4800 0.4900 0.5100 0.5200 0.5400 0.5500 -2.24% YoY % 0.00% -2.04% -3.92% -1.92% -3.70% -1.82% - Horiz. % 87.27% 87.27% 89.09% 92.73% 94.55% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.3750 0.2600 0.3600 0.3100 0.3300 0.3550 0.4500 -
P/RPS 0.38 0.28 0.85 0.52 1.00 0.62 1.19 -17.32% YoY % 35.71% -67.06% 63.46% -48.00% 61.29% -47.90% - Horiz. % 31.93% 23.53% 71.43% 43.70% 84.03% 52.10% 100.00%
P/EPS -88.00 -112.42 -53.59 -181.16 -165.15 110.50 471.24 - YoY % 21.72% -109.78% 70.42% -9.69% -249.46% -76.55% - Horiz. % -18.67% -23.86% -11.37% -38.44% -35.05% 23.45% 100.00%
EY -1.14 -0.89 -1.87 -0.55 -0.61 0.90 0.21 - YoY % -28.09% 52.41% -240.00% 9.84% -167.78% 328.57% - Horiz. % -542.86% -423.81% -890.48% -261.90% -290.48% 428.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.78 0.54 0.73 0.61 0.63 0.66 0.82 -0.83% YoY % 44.44% -26.03% 19.67% -3.17% -4.55% -19.51% - Horiz. % 95.12% 65.85% 89.02% 74.39% 76.83% 80.49% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date - - 26/01/22 27/01/21 21/01/20 24/01/19 25/01/18 -
Price 0.3600 0.2650 0.2900 0.3050 0.3350 0.3400 0.4200 -
P/RPS 0.37 0.28 0.69 0.51 1.02 0.60 1.11 -16.72% YoY % 32.14% -59.42% 35.29% -50.00% 70.00% -45.95% - Horiz. % 33.33% 25.23% 62.16% 45.95% 91.89% 54.05% 100.00%
P/EPS -84.48 -114.58 -43.17 -178.24 -167.65 105.83 439.82 - YoY % 26.27% -165.42% 75.78% -6.32% -258.41% -75.94% - Horiz. % -19.21% -26.05% -9.82% -40.53% -38.12% 24.06% 100.00%
EY -1.18 -0.87 -2.32 -0.56 -0.60 0.94 0.23 - YoY % -35.63% 62.50% -314.29% 6.67% -163.83% 308.70% - Horiz. % -513.04% -378.26% -1,008.70% -243.48% -260.87% 408.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.55 0.59 0.60 0.64 0.63 0.76 -0.22% YoY % 36.36% -6.78% -1.67% -6.25% 1.59% -17.11% - Horiz. % 98.68% 72.37% 77.63% 78.95% 84.21% 82.89% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PHB BURSA-2QTR 2023.pdf 
