[P&O] QoQ Annualized Quarter Result on 31-Mar-2016 [#2]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	340,404	374,394	384,008	397,300	388,284	464,844	480,944	-20.49%
YoY %	-9.08%	-2.50%	-3.35%	2.32%	-16.47%	-3.35%	-	-
Horiz. %	70.78%	77.85%	79.84%	82.61%	80.73%	96.65%	100.00%	-
PBT	78,752	37,314	32,592	24,976	-5,840	62,272	22,849	127.31%
YoY %	111.05%	14.49%	30.49%	527.67%	-109.38%	172.54%	-	-
Horiz. %	344.66%	163.31%	142.64%	109.31%	-25.56%	272.54%	100.00%	-
Tax	-12,300	-18,170	-17,738	-19,184	-9,192	-9,059	-3,060	151.74%
YoY %	32.31%	-2.44%	7.54%	-108.70%	-1.47%	-196.05%	-	-
Horiz. %	401.96%	593.79%	579.67%	626.93%	300.39%	296.05%	100.00%	-
NP	66,452	19,144	14,853	5,792	-15,032	53,213	19,789	123.42%
YoY %	247.12%	28.89%	156.44%	138.53%	-128.25%	168.90%	-	-
Horiz. %	335.80%	96.74%	75.06%	29.27%	-75.96%	268.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,612	-5,539	-9,240	-21,810	-27,616	42,570	18,148	87.01%
YoY %	941.52%	40.05%	57.63%	21.02%	-164.87%	134.57%	-	-
Horiz. %	256.84%	-30.52%	-50.91%	-120.18%	-152.17%	234.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.62%	48.69%	54.42%	76.81%	-	14.55%	13.39%	-
YoY %	-67.92%	-10.53%	-29.15%	0.00%	-	8.66%	-	-
Horiz. %	116.65%	363.63%	406.42%	573.64%	-	108.66%	100.00%	-
Total Cost	273,952	355,250	369,154	391,508	403,316	411,631	461,154	-29.22%
YoY %	-22.88%	-3.77%	-5.71%	-2.93%	-2.02%	-10.74%	-	-
Horiz. %	59.41%	77.04%	80.05%	84.90%	87.46%	89.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,472	360,717	368,006	370,674	372,672	386,127	369,681	-2.20%
YoY %	-0.90%	-1.98%	-0.72%	-0.54%	-3.48%	4.45%	-	-
Horiz. %	96.70%	97.58%	99.55%	100.27%	100.81%	104.45%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	9,469	24,917	29,631	32,523	33,444	26,141	28,486	-51.85%
YoY %	-62.00%	-15.91%	-8.89%	-2.75%	27.94%	-8.23%	-	-
Horiz. %	33.24%	87.47%	104.02%	114.17%	117.41%	91.77%	100.00%	-
Div Payout %	20.32%	0.00%	0.00%	0.00%	0.00%	61.41%	156.97%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-60.88%	-	-
Horiz. %	12.95%	0.00%	0.00%	0.00%	0.00%	39.12%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	357,472	360,717	368,006	370,674	372,672	386,127	369,681	-2.20%
YoY %	-0.90%	-1.98%	-0.72%	-0.54%	-3.48%	4.45%	-	-
Horiz. %	96.70%	97.58%	99.55%	100.27%	100.81%	104.45%	100.00%	-
NOSH	245,954	245,954	238,965	239,144	238,892	239,830	240,052	1.62%
YoY %	0.00%	2.92%	-0.07%	0.11%	-0.39%	-0.09%	-	-
Horiz. %	102.46%	102.46%	99.55%	99.62%	99.52%	99.91%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	19.52%	5.11%	3.87%	1.46%	-3.87%	11.45%	4.11%	-
YoY %	282.00%	32.04%	165.07%	137.73%	-133.80%	178.59%	-	-
Horiz. %	474.94%	124.33%	94.16%	35.52%	-94.16%	278.59%	100.00%	-
ROE	13.04%	-1.54%	-2.51%	-5.88%	-7.41%	11.02%	4.91%	-
YoY %	946.75%	38.65%	57.31%	20.65%	-167.24%	124.44%	-	-
Horiz. %	265.58%	-31.36%	-51.12%	-119.76%	-150.92%	224.44%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	143.79	157.76	160.70	166.13	162.53	193.82	200.35	-19.75%
YoY %	-8.86%	-1.83%	-3.27%	2.21%	-16.14%	-3.26%	-	-
Horiz. %	71.77%	78.74%	80.21%	82.92%	81.12%	96.74%	100.00%	-
EPS	19.68	-2.32	-3.87	-9.12	-11.56	17.75	7.56	88.68%
YoY %	948.28%	40.05%	57.57%	21.11%	-165.13%	134.79%	-	-
Horiz. %	260.32%	-30.69%	-51.19%	-120.63%	-152.91%	234.79%	100.00%	-
DPS	4.00	10.50	12.40	13.60	14.00	10.90	11.87	-51.41%
YoY %	-61.90%	-15.32%	-8.82%	-2.86%	28.44%	-8.17%	-	-
Horiz. %	33.70%	88.46%	104.47%	114.57%	117.94%	91.83%	100.00%	-
NAPS	1.51	1.52	1.54	1.55	1.56	1.61	1.54	-1.29%
YoY %	-0.66%	-1.30%	-0.65%	-0.64%	-3.11%	4.55%	-	-
Horiz. %	98.05%	98.70%	100.00%	100.65%	101.30%	104.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 239,580
RPS	114.94	126.42	129.67	134.16	131.11	156.96	162.40	-20.49%
YoY %	-9.08%	-2.51%	-3.35%	2.33%	-16.47%	-3.35%	-	-
Horiz. %	70.78%	77.84%	79.85%	82.61%	80.73%	96.65%	100.00%	-
EPS	15.74	-1.87	-3.12	-7.36	-9.33	14.37	6.13	86.97%
YoY %	941.71%	40.06%	57.61%	21.11%	-164.93%	134.42%	-	-
Horiz. %	256.77%	-30.51%	-50.90%	-120.07%	-152.20%	234.42%	100.00%	-
DPS	3.20	8.41	10.01	10.98	11.29	8.83	9.62	-51.83%
YoY %	-61.95%	-15.98%	-8.83%	-2.75%	27.86%	-8.21%	-	-
Horiz. %	33.26%	87.42%	104.05%	114.14%	117.36%	91.79%	100.00%	-
NAPS	1.2071	1.218	1.2426	1.2516	1.2584	1.3038	1.2483	-2.20%
YoY %	-0.89%	-1.98%	-0.72%	-0.54%	-3.48%	4.45%	-	-
Horiz. %	96.70%	97.57%	99.54%	100.26%	100.81%	104.45%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.30	1.32	1.31	1.35	1.43	1.37	1.40	-
P/RPS	0.90	0.84	0.82	0.81	0.88	0.71	0.70	18.14%
YoY %	7.14%	2.44%	1.23%	-7.95%	23.94%	1.43%	-	-
Horiz. %	128.57%	120.00%	117.14%	115.71%	125.71%	101.43%	100.00%	-
P/EPS	6.60	-56.55	-33.88	-14.80	-12.37	7.72	18.52	-49.57%
YoY %	111.67%	-66.91%	-128.92%	-19.64%	-260.23%	-58.32%	-	-
Horiz. %	35.64%	-305.35%	-182.94%	-79.91%	-66.79%	41.68%	100.00%	-
EY	15.15	-1.77	-2.95	-6.76	-8.08	12.96	5.40	98.29%
YoY %	955.93%	40.00%	56.36%	16.34%	-162.35%	140.00%	-	-
Horiz. %	280.56%	-32.78%	-54.63%	-125.19%	-149.63%	240.00%	100.00%	-
DY	3.08	7.95	9.47	10.07	9.79	7.96	8.48	-48.93%
YoY %	-61.26%	-16.05%	-5.96%	2.86%	22.99%	-6.13%	-	-
Horiz. %	36.32%	93.75%	111.67%	118.75%	115.45%	93.87%	100.00%	-
P/NAPS	0.86	0.87	0.85	0.87	0.92	0.85	0.91	-3.68%
YoY %	-1.15%	2.35%	-2.30%	-5.43%	8.24%	-6.59%	-	-
Horiz. %	94.51%	95.60%	93.41%	95.60%	101.10%	93.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	30/11/16	25/08/16	30/05/16	18/02/16	26/11/15	24/08/15	-
Price	1.27	1.30	1.29	1.31	1.42	1.40	1.37	-
P/RPS	0.88	0.82	0.80	0.79	0.87	0.72	0.68	18.66%
YoY %	7.32%	2.50%	1.27%	-9.20%	20.83%	5.88%	-	-
Horiz. %	129.41%	120.59%	117.65%	116.18%	127.94%	105.88%	100.00%	-
P/EPS	6.45	-55.70	-33.36	-14.36	-12.28	7.89	18.12	-49.61%
YoY %	111.58%	-66.97%	-132.31%	-16.94%	-255.64%	-56.46%	-	-
Horiz. %	35.60%	-307.40%	-184.11%	-79.25%	-67.77%	43.54%	100.00%	-
EY	15.50	-1.80	-3.00	-6.96	-8.14	12.68	5.52	98.41%
YoY %	961.11%	40.00%	56.90%	14.50%	-164.20%	129.71%	-	-
Horiz. %	280.80%	-32.61%	-54.35%	-126.09%	-147.46%	229.71%	100.00%	-
DY	3.15	8.08	9.61	10.38	9.86	7.79	8.66	-48.88%
YoY %	-61.01%	-15.92%	-7.42%	5.27%	26.57%	-10.05%	-	-
Horiz. %	36.37%	93.30%	110.97%	119.86%	113.86%	89.95%	100.00%	-
P/NAPS	0.84	0.86	0.84	0.85	0.91	0.87	0.89	-3.76%
YoY %	-2.33%	2.38%	-1.18%	-6.59%	4.60%	-2.25%	-	-
Horiz. %	94.38%	96.63%	94.38%	95.51%	102.25%	97.75%	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