[P&O] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -89.29%
YoY- -53.18%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 541,129 411,775 278,043 137,602 563,417 421,033 282,537 54.16%
PBT 69,305 45,489 32,206 13,164 65,735 43,147 31,458 69.23%
Tax -20,629 -14,072 -11,256 -4,153 -15,616 -12,665 -9,053 73.07%
NP 48,676 31,417 20,950 9,011 50,119 30,482 22,405 67.66%
-
NP to SH 24,708 15,367 10,662 3,954 36,909 27,787 22,405 6.73%
-
Tax Rate 29.77% 30.93% 34.95% 31.55% 23.76% 29.35% 28.78% -
Total Cost 492,453 380,358 257,093 128,591 513,298 390,551 260,132 52.97%
-
Net Worth 390,126 387,787 385,954 378,419 380,053 372,930 253,825 33.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 18,302 14,451 7,719 2,425 63,805 60,180 9,030 60.08%
Div Payout % 74.07% 94.04% 72.40% 61.35% 172.87% 216.58% 40.31% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 390,126 387,787 385,954 378,419 380,053 372,930 253,825 33.14%
NOSH 240,818 240,862 241,221 242,576 243,623 243,745 244,063 -0.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.00% 7.63% 7.53% 6.55% 8.90% 7.24% 7.93% -
ROE 6.33% 3.96% 2.76% 1.04% 9.71% 7.45% 8.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 224.70 170.96 115.26 56.73 231.27 172.73 115.76 55.54%
EPS 10.26 6.38 4.42 1.63 15.15 11.40 9.18 7.68%
DPS 7.60 6.00 3.20 1.00 26.19 24.69 3.70 61.51%
NAPS 1.62 1.61 1.60 1.56 1.56 1.53 1.04 34.33%
Adjusted Per Share Value based on latest NOSH - 242,576
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 182.72 139.04 93.89 46.46 190.25 142.17 95.40 54.16%
EPS 8.34 5.19 3.60 1.34 12.46 9.38 7.57 6.66%
DPS 6.18 4.88 2.61 0.82 21.54 20.32 3.05 60.05%
NAPS 1.3173 1.3094 1.3032 1.2778 1.2833 1.2593 0.8571 33.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.40 1.40 1.40 1.43 1.39 1.48 1.41 -
P/RPS 0.62 0.82 1.21 2.52 0.60 0.86 1.22 -36.29%
P/EPS 13.65 21.94 31.67 87.73 9.17 12.98 15.36 -7.56%
EY 7.33 4.56 3.16 1.14 10.90 7.70 6.51 8.22%
DY 5.43 4.29 2.29 0.70 18.84 16.68 2.62 62.48%
P/NAPS 0.86 0.87 0.88 0.92 0.89 0.97 1.36 -26.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.38 1.40 1.38 1.41 1.49 1.32 1.74 -
P/RPS 0.61 0.82 1.20 2.49 0.64 0.76 1.50 -45.08%
P/EPS 13.45 21.94 31.22 86.50 9.83 11.58 18.95 -20.41%
EY 7.43 4.56 3.20 1.16 10.17 8.64 5.28 25.54%
DY 5.51 4.29 2.32 0.71 17.58 18.70 2.13 88.33%
P/NAPS 0.85 0.87 0.86 0.90 0.96 0.86 1.67 -36.22%

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

Post a Comment