[P&O] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	125,496	541,129	411,775	278,043	137,602	563,417	421,033	-55.28%
YoY %	-76.81%	31.41%	48.10%	102.06%	-75.58%	33.82%	-	-
Horiz. %	29.81%	128.52%	97.80%	66.04%	32.68%	133.82%	100.00%	-
PBT	20,313	69,305	45,489	32,206	13,164	65,735	43,147	-39.39%
YoY %	-70.69%	52.36%	41.24%	144.65%	-79.97%	52.35%	-	-
Horiz. %	47.08%	160.63%	105.43%	74.64%	30.51%	152.35%	100.00%	-
Tax	-1,836	-20,629	-14,072	-11,256	-4,153	-15,616	-12,665	-72.30%
YoY %	91.10%	-46.60%	-25.02%	-171.03%	73.41%	-23.30%	-	-
Horiz. %	14.50%	162.88%	111.11%	88.87%	32.79%	123.30%	100.00%	-
NP	18,477	48,676	31,417	20,950	9,011	50,119	30,482	-28.31%
YoY %	-62.04%	54.94%	49.96%	132.49%	-82.02%	64.42%	-	-
Horiz. %	60.62%	159.69%	103.07%	68.73%	29.56%	164.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,720	24,708	15,367	10,662	3,954	36,909	27,787	-43.66%
YoY %	-52.57%	60.79%	44.13%	169.65%	-89.29%	32.83%	-	-
Horiz. %	42.18%	88.92%	55.30%	38.37%	14.23%	132.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.04%	29.77%	30.93%	34.95%	31.55%	23.76%	29.35%	-
YoY %	-69.63%	-3.75%	-11.50%	10.78%	32.79%	-19.05%	-	-
Horiz. %	30.80%	101.43%	105.38%	119.08%	107.50%	80.95%	100.00%	-
Total Cost	107,019	492,453	380,358	257,093	128,591	513,298	390,551	-57.71%
YoY %	-78.27%	29.47%	47.95%	99.93%	-74.95%	31.43%	-	-
Horiz. %	27.40%	126.09%	97.39%	65.83%	32.93%	131.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	386,663	390,126	387,787	385,954	378,419	380,053	372,930	2.43%
YoY %	-0.89%	0.60%	0.47%	1.99%	-0.43%	1.91%	-	-
Horiz. %	103.68%	104.61%	103.98%	103.49%	101.47%	101.91%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	8,405	18,302	14,451	7,719	2,425	63,805	60,180	-72.98%
YoY %	-54.08%	26.65%	87.21%	218.31%	-96.20%	6.02%	-	-
Horiz. %	13.97%	30.41%	24.01%	12.83%	4.03%	106.02%	100.00%	-
Div Payout %	71.72%	74.07%	94.04%	72.40%	61.35%	172.87%	216.58%	-
YoY %	-3.17%	-21.24%	29.89%	18.01%	-64.51%	-20.18%	-	-
Horiz. %	33.11%	34.20%	43.42%	33.43%	28.33%	79.82%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	386,663	390,126	387,787	385,954	378,419	380,053	372,930	2.43%
YoY %	-0.89%	0.60%	0.47%	1.99%	-0.43%	1.91%	-	-
Horiz. %	103.68%	104.61%	103.98%	103.49%	101.47%	101.91%	100.00%	-
NOSH	240,163	240,818	240,862	241,221	242,576	243,623	243,745	-0.97%
YoY %	-0.27%	-0.02%	-0.15%	-0.56%	-0.43%	-0.05%	-	-
Horiz. %	98.53%	98.80%	98.82%	98.96%	99.52%	99.95%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	14.72%	9.00%	7.63%	7.53%	6.55%	8.90%	7.24%	-
YoY %	63.56%	17.96%	1.33%	14.96%	-26.40%	22.93%	-	-
Horiz. %	203.31%	124.31%	105.39%	104.01%	90.47%	122.93%	100.00%	-
ROE	3.03%	6.33%	3.96%	2.76%	1.04%	9.71%	7.45%	-
YoY %	-52.13%	59.85%	43.48%	165.38%	-89.29%	30.34%	-	-
Horiz. %	40.67%	84.97%	53.15%	37.05%	13.96%	130.34%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	52.25	224.70	170.96	115.26	56.73	231.27	172.73	-54.83%
YoY %	-76.75%	31.43%	48.33%	103.17%	-75.47%	33.89%	-	-
Horiz. %	30.25%	130.09%	98.98%	66.73%	32.84%	133.89%	100.00%	-
EPS	4.88	10.26	6.38	4.42	1.63	15.15	11.40	-43.11%
YoY %	-52.44%	60.82%	44.34%	171.17%	-89.24%	32.89%	-	-
Horiz. %	42.81%	90.00%	55.96%	38.77%	14.30%	132.89%	100.00%	-
DPS	3.50	7.60	6.00	3.20	1.00	26.19	24.69	-72.71%
YoY %	-53.95%	26.67%	87.50%	220.00%	-96.18%	6.08%	-	-
Horiz. %	14.18%	30.78%	24.30%	12.96%	4.05%	106.08%	100.00%	-
NAPS	1.61	1.62	1.61	1.60	1.56	1.56	1.53	3.44%
YoY %	-0.62%	0.62%	0.63%	2.56%	0.00%	1.96%	-	-
Horiz. %	105.23%	105.88%	105.23%	104.58%	101.96%	101.96%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 240,430
RPS	42.38	182.72	139.04	93.89	46.46	190.25	142.17	-55.27%
YoY %	-76.81%	31.42%	48.09%	102.09%	-75.58%	33.82%	-	-
Horiz. %	29.81%	128.52%	97.80%	66.04%	32.68%	133.82%	100.00%	-
EPS	3.96	8.34	5.19	3.60	1.34	12.46	9.38	-43.63%
YoY %	-52.52%	60.69%	44.17%	168.66%	-89.25%	32.84%	-	-
Horiz. %	42.22%	88.91%	55.33%	38.38%	14.29%	132.84%	100.00%	-
DPS	2.84	6.18	4.88	2.61	0.82	21.54	20.32	-72.97%
YoY %	-54.05%	26.64%	86.97%	218.29%	-96.19%	6.00%	-	-
Horiz. %	13.98%	30.41%	24.02%	12.84%	4.04%	106.00%	100.00%	-
NAPS	1.3056	1.3173	1.3094	1.3032	1.2778	1.2833	1.2593	2.42%
YoY %	-0.89%	0.60%	0.48%	1.99%	-0.43%	1.91%	-	-
Horiz. %	103.68%	104.61%	103.98%	103.49%	101.47%	101.91%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.32	1.40	1.40	1.40	1.43	1.39	1.48	-
P/RPS	2.53	0.62	0.82	1.21	2.52	0.60	0.86	104.90%
YoY %	308.06%	-24.39%	-32.23%	-51.98%	320.00%	-30.23%	-	-
Horiz. %	294.19%	72.09%	95.35%	140.70%	293.02%	69.77%	100.00%	-
P/EPS	27.05	13.65	21.94	31.67	87.73	9.17	12.98	62.93%
YoY %	98.17%	-37.78%	-30.72%	-63.90%	856.71%	-29.35%	-	-
Horiz. %	208.40%	105.16%	169.03%	243.99%	675.89%	70.65%	100.00%	-
EY	3.70	7.33	4.56	3.16	1.14	10.90	7.70	-38.56%
YoY %	-49.52%	60.75%	44.30%	177.19%	-89.54%	41.56%	-	-
Horiz. %	48.05%	95.19%	59.22%	41.04%	14.81%	141.56%	100.00%	-
DY	2.65	5.43	4.29	2.29	0.70	18.84	16.68	-70.56%
YoY %	-51.20%	26.57%	87.34%	227.14%	-96.28%	12.95%	-	-
Horiz. %	15.89%	32.55%	25.72%	13.73%	4.20%	112.95%	100.00%	-
P/NAPS	0.82	0.86	0.87	0.88	0.92	0.89	0.97	-10.56%
YoY %	-4.65%	-1.15%	-1.14%	-4.35%	3.37%	-8.25%	-	-
Horiz. %	84.54%	88.66%	89.69%	90.72%	94.85%	91.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	27/11/14	28/08/14	29/05/14	26/02/14	28/11/13	28/08/13	-
Price	1.38	1.38	1.40	1.38	1.41	1.49	1.32	-
P/RPS	2.64	0.61	0.82	1.20	2.49	0.64	0.76	128.84%
YoY %	332.79%	-25.61%	-31.67%	-51.81%	289.06%	-15.79%	-	-
Horiz. %	347.37%	80.26%	107.89%	157.89%	327.63%	84.21%	100.00%	-
P/EPS	28.28	13.45	21.94	31.22	86.50	9.83	11.58	81.05%
YoY %	110.26%	-38.70%	-29.72%	-63.91%	779.96%	-15.11%	-	-
Horiz. %	244.21%	116.15%	189.46%	269.60%	746.98%	84.89%	100.00%	-
EY	3.54	7.43	4.56	3.20	1.16	10.17	8.64	-44.74%
YoY %	-52.36%	62.94%	42.50%	175.86%	-88.59%	17.71%	-	-
Horiz. %	40.97%	86.00%	52.78%	37.04%	13.43%	117.71%	100.00%	-
DY	2.54	5.51	4.29	2.32	0.71	17.58	18.70	-73.47%
YoY %	-53.90%	28.44%	84.91%	226.76%	-95.96%	-5.99%	-	-
Horiz. %	13.58%	29.47%	22.94%	12.41%	3.80%	94.01%	100.00%	-
P/NAPS	0.86	0.85	0.87	0.86	0.90	0.96	0.86	0.00%
YoY %	1.18%	-2.30%	1.16%	-4.44%	-6.25%	11.63%	-	-
Horiz. %	100.00%	98.84%	101.16%	100.00%	104.65%	111.63%	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