[P&O] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	464,844	480,944	498,742	501,984	541,129	549,033	556,086	-11.25%
YoY %	-3.35%	-3.57%	-0.65%	-7.23%	-1.44%	-1.27%	-	-
Horiz. %	83.59%	86.49%	89.69%	90.27%	97.31%	98.73%	100.00%	-
PBT	62,272	22,849	-12,196	81,252	69,305	60,652	64,412	-2.22%
YoY %	172.54%	287.35%	-115.01%	17.24%	14.27%	-5.84%	-	-
Horiz. %	96.68%	35.47%	-18.93%	126.14%	107.60%	94.16%	100.00%	-
Tax	-9,059	-3,060	7,014	-7,344	-20,629	-18,762	-22,512	-45.46%
YoY %	-196.05%	-143.63%	195.51%	64.40%	-9.95%	16.66%	-	-
Horiz. %	40.24%	13.59%	-31.16%	32.62%	91.64%	83.34%	100.00%	-
NP	53,213	19,789	-5,182	73,908	48,676	41,889	41,900	17.25%
YoY %	168.90%	481.88%	-107.01%	51.84%	16.20%	-0.03%	-	-
Horiz. %	127.00%	47.23%	-12.37%	176.39%	116.17%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,570	18,148	6,602	46,880	24,708	20,489	21,324	58.47%
YoY %	134.57%	174.89%	-85.92%	89.74%	20.59%	-3.92%	-	-
Horiz. %	199.63%	85.11%	30.96%	219.85%	115.87%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.55%	13.39%	-	9.04%	29.77%	30.93%	34.95%	-
YoY %	8.66%	0.00%	-	-69.63%	-3.75%	-11.50%	-	-
Horiz. %	41.63%	38.31%	-	25.87%	85.18%	88.50%	100.00%	-
Total Cost	411,631	461,154	503,924	428,076	492,453	507,144	514,186	-13.77%
YoY %	-10.74%	-8.49%	17.72%	-13.07%	-2.90%	-1.37%	-	-
Horiz. %	80.05%	89.69%	98.00%	83.25%	95.77%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	386,127	369,681	368,651	386,663	390,126	387,787	385,954	0.02%
YoY %	4.45%	0.28%	-4.66%	-0.89%	0.60%	0.47%	-	-
Horiz. %	100.04%	95.78%	95.52%	100.18%	101.08%	100.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	26,141	28,486	28,913	33,622	18,302	19,268	15,438	42.01%
YoY %	-8.23%	-1.48%	-14.01%	83.71%	-5.01%	24.81%	-	-
Horiz. %	169.33%	184.52%	187.28%	217.79%	118.55%	124.81%	100.00%	-
Div Payout %	61.41%	156.97%	437.96%	71.72%	74.07%	94.04%	72.40%	-
YoY %	-60.88%	-64.16%	510.65%	-3.17%	-21.24%	29.89%	-	-
Horiz. %	84.82%	216.81%	604.92%	99.06%	102.31%	129.89%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	386,127	369,681	368,651	386,663	390,126	387,787	385,954	0.02%
YoY %	4.45%	0.28%	-4.66%	-0.89%	0.60%	0.47%	-	-
Horiz. %	100.04%	95.78%	95.52%	100.18%	101.08%	100.47%	100.00%	-
NOSH	239,830	240,052	240,948	240,163	240,818	240,862	241,221	-0.38%
YoY %	-0.09%	-0.37%	0.33%	-0.27%	-0.02%	-0.15%	-	-
Horiz. %	99.42%	99.52%	99.89%	99.56%	99.83%	99.85%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	11.45%	4.11%	-1.04%	14.72%	9.00%	7.63%	7.53%	-
YoY %	178.59%	495.19%	-107.07%	63.56%	17.96%	1.33%	-	-
Horiz. %	152.06%	54.58%	-13.81%	195.48%	119.52%	101.33%	100.00%	-
ROE	11.02%	4.91%	1.79%	12.12%	6.33%	5.28%	5.53%	-
YoY %	124.44%	174.30%	-85.23%	91.47%	19.89%	-4.52%	-	-
Horiz. %	199.28%	88.79%	32.37%	219.17%	114.47%	95.48%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	193.82	200.35	206.99	209.02	224.70	227.95	230.53	-10.91%
YoY %	-3.26%	-3.21%	-0.97%	-6.98%	-1.43%	-1.12%	-	-
Horiz. %	84.08%	86.91%	89.79%	90.67%	97.47%	98.88%	100.00%	-
EPS	17.75	7.56	2.74	19.52	10.26	8.51	8.84	59.09%
YoY %	134.79%	175.91%	-85.96%	90.25%	20.56%	-3.73%	-	-
Horiz. %	200.79%	85.52%	31.00%	220.81%	116.06%	96.27%	100.00%	-
DPS	10.90	11.87	12.00	14.00	7.60	8.00	6.40	42.56%
YoY %	-8.17%	-1.08%	-14.29%	84.21%	-5.00%	25.00%	-	-
Horiz. %	170.31%	185.47%	187.50%	218.75%	118.75%	125.00%	100.00%	-
NAPS	1.61	1.54	1.53	1.61	1.62	1.61	1.60	0.41%
YoY %	4.55%	0.65%	-4.97%	-0.62%	0.62%	0.63%	-	-
Horiz. %	100.63%	96.25%	95.62%	100.63%	101.25%	100.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 240,163
RPS	156.96	162.40	168.41	169.50	182.72	185.39	187.77	-11.25%
YoY %	-3.35%	-3.57%	-0.64%	-7.24%	-1.44%	-1.27%	-	-
Horiz. %	83.59%	86.49%	89.69%	90.27%	97.31%	98.73%	100.00%	-
EPS	14.37	6.13	2.23	15.83	8.34	6.92	7.20	58.45%
YoY %	134.42%	174.89%	-85.91%	89.81%	20.52%	-3.89%	-	-
Horiz. %	199.58%	85.14%	30.97%	219.86%	115.83%	96.11%	100.00%	-
DPS	8.83	9.62	9.76	11.35	6.18	6.51	5.21	42.10%
YoY %	-8.21%	-1.43%	-14.01%	83.66%	-5.07%	24.95%	-	-
Horiz. %	169.48%	184.64%	187.33%	217.85%	118.62%	124.95%	100.00%	-
NAPS	1.3038	1.2483	1.2448	1.3056	1.3173	1.3094	1.3032	0.03%
YoY %	4.45%	0.28%	-4.66%	-0.89%	0.60%	0.48%	-	-
Horiz. %	100.05%	95.79%	95.52%	100.18%	101.08%	100.48%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.37	1.40	1.46	1.32	1.40	1.40	1.40	-
P/RPS	0.71	0.70	0.71	0.63	0.62	0.61	0.61	10.64%
YoY %	1.43%	-1.41%	12.70%	1.61%	1.64%	0.00%	-	-
Horiz. %	116.39%	114.75%	116.39%	103.28%	101.64%	100.00%	100.00%	-
P/EPS	7.72	18.52	53.28	6.76	13.65	16.46	15.84	-38.04%
YoY %	-58.32%	-65.24%	688.17%	-50.48%	-17.07%	3.91%	-	-
Horiz. %	48.74%	116.92%	336.36%	42.68%	86.17%	103.91%	100.00%	-
EY	12.96	5.40	1.88	14.79	7.33	6.08	6.31	61.50%
YoY %	140.00%	187.23%	-87.29%	101.77%	20.56%	-3.65%	-	-
Horiz. %	205.39%	85.58%	29.79%	234.39%	116.16%	96.35%	100.00%	-
DY	7.96	8.48	8.22	10.61	5.43	5.71	4.57	44.71%
YoY %	-6.13%	3.16%	-22.53%	95.40%	-4.90%	24.95%	-	-
Horiz. %	174.18%	185.56%	179.87%	232.17%	118.82%	124.95%	100.00%	-
P/NAPS	0.85	0.91	0.95	0.82	0.86	0.87	0.88	-2.28%
YoY %	-6.59%	-4.21%	15.85%	-4.65%	-1.15%	-1.14%	-	-
Horiz. %	96.59%	103.41%	107.95%	93.18%	97.73%	98.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	24/08/15	28/05/15	25/02/15	27/11/14	28/08/14	29/05/14	-
Price	1.40	1.37	1.47	1.38	1.38	1.40	1.38	-
P/RPS	0.72	0.68	0.71	0.66	0.61	0.61	0.60	12.91%
YoY %	5.88%	-4.23%	7.58%	8.20%	0.00%	1.67%	-	-
Horiz. %	120.00%	113.33%	118.33%	110.00%	101.67%	101.67%	100.00%	-
P/EPS	7.89	18.12	53.65	7.07	13.45	16.46	15.61	-36.52%
YoY %	-56.46%	-66.23%	658.84%	-47.43%	-18.29%	5.45%	-	-
Horiz. %	50.54%	116.08%	343.69%	45.29%	86.16%	105.45%	100.00%	-
EY	12.68	5.52	1.86	14.14	7.43	6.08	6.41	57.51%
YoY %	129.71%	196.77%	-86.85%	90.31%	22.20%	-5.15%	-	-
Horiz. %	197.82%	86.12%	29.02%	220.59%	115.91%	94.85%	100.00%	-
DY	7.79	8.66	8.16	10.14	5.51	5.71	4.64	41.21%
YoY %	-10.05%	6.13%	-19.53%	84.03%	-3.50%	23.06%	-	-
Horiz. %	167.89%	186.64%	175.86%	218.53%	118.75%	123.06%	100.00%	-
P/NAPS	0.87	0.89	0.96	0.86	0.85	0.87	0.86	0.77%
YoY %	-2.25%	-7.29%	11.63%	1.18%	-2.30%	1.16%	-	-
Horiz. %	101.16%	103.49%	111.63%	100.00%	98.84%	101.16%	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