[P&O] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	411,775	278,043	137,602	563,417	421,033	282,537	140,695	105.01%
YoY %	48.10%	102.06%	-75.58%	33.82%	49.02%	100.82%	-	-
Horiz. %	292.67%	197.62%	97.80%	400.45%	299.25%	200.82%	100.00%	-
PBT	45,489	32,206	13,164	65,735	43,147	31,458	12,468	137.55%
YoY %	41.24%	144.65%	-79.97%	52.35%	37.16%	152.31%	-	-
Horiz. %	364.85%	258.31%	105.58%	527.23%	346.06%	252.31%	100.00%	-
Tax	-14,072	-11,256	-4,153	-15,616	-12,665	-9,053	-4,023	130.95%
YoY %	-25.02%	-171.03%	73.41%	-23.30%	-39.90%	-125.03%	-	-
Horiz. %	349.79%	279.79%	103.23%	388.17%	314.81%	225.03%	100.00%	-
NP	31,417	20,950	9,011	50,119	30,482	22,405	8,445	140.66%
YoY %	49.96%	132.49%	-82.02%	64.42%	36.05%	165.30%	-	-
Horiz. %	372.02%	248.08%	106.70%	593.48%	360.95%	265.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,367	10,662	3,954	36,909	27,787	22,405	8,445	49.21%
YoY %	44.13%	169.65%	-89.29%	32.83%	24.02%	165.30%	-	-
Horiz. %	181.97%	126.25%	46.82%	437.05%	329.03%	265.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.93%	34.95%	31.55%	23.76%	29.35%	28.78%	32.27%	-
YoY %	-11.50%	10.78%	32.79%	-19.05%	1.98%	-10.81%	-	-
Horiz. %	95.85%	108.30%	97.77%	73.63%	90.95%	89.19%	100.00%	-
Total Cost	380,358	257,093	128,591	513,298	390,551	260,132	132,250	102.63%
YoY %	47.95%	99.93%	-74.95%	31.43%	50.14%	96.70%	-	-
Horiz. %	287.61%	194.40%	97.23%	388.13%	295.31%	196.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,787	385,954	378,419	380,053	372,930	253,825	246,515	35.37%
YoY %	0.47%	1.99%	-0.43%	1.91%	46.92%	2.97%	-	-
Horiz. %	157.31%	156.56%	153.51%	154.17%	151.28%	102.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	14,451	7,719	2,425	63,805	60,180	9,030	9,030	36.93%
YoY %	87.21%	218.31%	-96.20%	6.02%	566.45%	0.00%	-	-
Horiz. %	160.03%	85.48%	26.85%	706.59%	666.45%	100.00%	100.00%	-
Div Payout %	94.04%	72.40%	61.35%	172.87%	216.58%	40.31%	106.94%	-
YoY %	29.89%	18.01%	-64.51%	-20.18%	437.29%	-62.31%	-	-
Horiz. %	87.94%	67.70%	57.37%	161.65%	202.52%	37.69%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	387,787	385,954	378,419	380,053	372,930	253,825	246,515	35.37%
YoY %	0.47%	1.99%	-0.43%	1.91%	46.92%	2.97%	-	-
Horiz. %	157.31%	156.56%	153.51%	154.17%	151.28%	102.97%	100.00%	-
NOSH	240,862	241,221	242,576	243,623	243,745	244,063	244,075	-0.88%
YoY %	-0.15%	-0.56%	-0.43%	-0.05%	-0.13%	-0.00%	-	-
Horiz. %	98.68%	98.83%	99.39%	99.81%	99.86%	100.00%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	7.63%	7.53%	6.55%	8.90%	7.24%	7.93%	6.00%	-
YoY %	1.33%	14.96%	-26.40%	22.93%	-8.70%	32.17%	-	-
Horiz. %	127.17%	125.50%	109.17%	148.33%	120.67%	132.17%	100.00%	-
ROE	3.96%	2.76%	1.04%	9.71%	7.45%	8.83%	3.43%	-
YoY %	43.48%	165.38%	-89.29%	30.34%	-15.63%	157.43%	-	-
Horiz. %	115.45%	80.47%	30.32%	283.09%	217.20%	257.43%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	170.96	115.26	56.73	231.27	172.73	115.76	57.64	106.84%
YoY %	48.33%	103.17%	-75.47%	33.89%	49.21%	100.83%	-	-
Horiz. %	296.60%	199.97%	98.42%	401.23%	299.67%	200.83%	100.00%	-
EPS	6.38	4.42	1.63	15.15	11.40	9.18	3.46	50.53%
YoY %	44.34%	171.17%	-89.24%	32.89%	24.18%	165.32%	-	-
Horiz. %	184.39%	127.75%	47.11%	437.86%	329.48%	265.32%	100.00%	-
DPS	6.00	3.20	1.00	26.19	24.69	3.70	3.70	38.14%
YoY %	87.50%	220.00%	-96.18%	6.08%	567.30%	0.00%	-	-
Horiz. %	162.16%	86.49%	27.03%	707.84%	667.30%	100.00%	100.00%	-
NAPS	1.61	1.60	1.56	1.56	1.53	1.04	1.01	36.57%
YoY %	0.63%	2.56%	0.00%	1.96%	47.12%	2.97%	-	-
Horiz. %	159.41%	158.42%	154.46%	154.46%	151.49%	102.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 243,253
RPS	139.04	93.89	46.46	190.25	142.17	95.40	47.51	105.00%
YoY %	48.09%	102.09%	-75.58%	33.82%	49.03%	100.80%	-	-
Horiz. %	292.65%	197.62%	97.79%	400.44%	299.24%	200.80%	100.00%	-
EPS	5.19	3.60	1.34	12.46	9.38	7.57	2.85	49.28%
YoY %	44.17%	168.66%	-89.25%	32.84%	23.91%	165.61%	-	-
Horiz. %	182.11%	126.32%	47.02%	437.19%	329.12%	265.61%	100.00%	-
DPS	4.88	2.61	0.82	21.54	20.32	3.05	3.05	36.91%
YoY %	86.97%	218.29%	-96.19%	6.00%	566.23%	0.00%	-	-
Horiz. %	160.00%	85.57%	26.89%	706.23%	666.23%	100.00%	100.00%	-
NAPS	1.3094	1.3032	1.2778	1.2833	1.2593	0.8571	0.8324	35.36%
YoY %	0.48%	1.99%	-0.43%	1.91%	46.93%	2.97%	-	-
Horiz. %	157.30%	156.56%	153.51%	154.17%	151.29%	102.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	1.40	1.40	1.43	1.39	1.48	1.41	1.31	-
P/RPS	0.82	1.21	2.52	0.60	0.86	1.22	2.27	-49.37%
YoY %	-32.23%	-51.98%	320.00%	-30.23%	-29.51%	-46.26%	-	-
Horiz. %	36.12%	53.30%	111.01%	26.43%	37.89%	53.74%	100.00%	-
P/EPS	21.94	31.67	87.73	9.17	12.98	15.36	37.86	-30.56%
YoY %	-30.72%	-63.90%	856.71%	-29.35%	-15.49%	-59.43%	-	-
Horiz. %	57.95%	83.65%	231.72%	24.22%	34.28%	40.57%	100.00%	-
EY	4.56	3.16	1.14	10.90	7.70	6.51	2.64	44.10%
YoY %	44.30%	177.19%	-89.54%	41.56%	18.28%	146.59%	-	-
Horiz. %	172.73%	119.70%	43.18%	412.88%	291.67%	246.59%	100.00%	-
DY	4.29	2.29	0.70	18.84	16.68	2.62	2.82	32.37%
YoY %	87.34%	227.14%	-96.28%	12.95%	536.64%	-7.09%	-	-
Horiz. %	152.13%	81.21%	24.82%	668.09%	591.49%	92.91%	100.00%	-
P/NAPS	0.87	0.88	0.92	0.89	0.97	1.36	1.30	-23.54%
YoY %	-1.14%	-4.35%	3.37%	-8.25%	-28.68%	4.62%	-	-
Horiz. %	66.92%	67.69%	70.77%	68.46%	74.62%	104.62%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	26/02/14	28/11/13	28/08/13	30/05/13	21/02/13	-
Price	1.40	1.38	1.41	1.49	1.32	1.74	1.28	-
P/RPS	0.82	1.20	2.49	0.64	0.76	1.50	2.22	-48.61%
YoY %	-31.67%	-51.81%	289.06%	-15.79%	-49.33%	-32.43%	-	-
Horiz. %	36.94%	54.05%	112.16%	28.83%	34.23%	67.57%	100.00%	-
P/EPS	21.94	31.22	86.50	9.83	11.58	18.95	36.99	-29.47%
YoY %	-29.72%	-63.91%	779.96%	-15.11%	-38.89%	-48.77%	-	-
Horiz. %	59.31%	84.40%	233.85%	26.57%	31.31%	51.23%	100.00%	-
EY	4.56	3.20	1.16	10.17	8.64	5.28	2.70	41.95%
YoY %	42.50%	175.86%	-88.59%	17.71%	63.64%	95.56%	-	-
Horiz. %	168.89%	118.52%	42.96%	376.67%	320.00%	195.56%	100.00%	-
DY	4.29	2.32	0.71	17.58	18.70	2.13	2.89	30.22%
YoY %	84.91%	226.76%	-95.96%	-5.99%	777.93%	-26.30%	-	-
Horiz. %	148.44%	80.28%	24.57%	608.30%	647.06%	73.70%	100.00%	-
P/NAPS	0.87	0.86	0.90	0.96	0.86	1.67	1.27	-22.34%
YoY %	1.16%	-4.44%	-6.25%	11.63%	-48.50%	31.50%	-	-
Horiz. %	68.50%	67.72%	70.87%	75.59%	67.72%	131.50%	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