[P&O] QoQ TTM 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
TTM Result
Revenue	464,844	490,062	512,457	529,023	541,129	554,159	558,923	-11.55%
YoY %	-5.15%	-4.37%	-3.13%	-2.24%	-2.35%	-0.85%	-	-
Horiz. %	83.17%	87.68%	91.69%	94.65%	96.82%	99.15%	100.00%	-
PBT	62,272	40,953	31,001	76,454	69,305	68,077	66,483	-4.26%
YoY %	52.06%	32.10%	-59.45%	10.32%	1.80%	2.40%	-	-
Horiz. %	93.67%	61.60%	46.63%	115.00%	104.24%	102.40%	100.00%	-
Tax	-9,059	-8,852	-5,866	-18,312	-20,629	-17,023	-17,819	-36.27%
YoY %	-2.34%	-50.90%	67.97%	11.23%	-21.18%	4.47%	-	-
Horiz. %	50.84%	49.68%	32.92%	102.77%	115.77%	95.53%	100.00%	-
NP	53,213	32,101	25,135	58,142	48,676	51,054	48,664	6.13%
YoY %	65.77%	27.71%	-56.77%	19.45%	-4.66%	4.91%	-	-
Horiz. %	109.35%	65.96%	51.65%	119.48%	100.02%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,570	22,952	17,347	32,474	24,708	24,489	25,166	41.92%
YoY %	85.47%	32.31%	-46.58%	31.43%	0.89%	-2.69%	-	-
Horiz. %	169.16%	91.20%	68.93%	129.04%	98.18%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.55%	21.62%	18.92%	23.95%	29.77%	25.01%	26.80%	-
YoY %	-32.70%	14.27%	-21.00%	-19.55%	19.03%	-6.68%	-	-
Horiz. %	54.29%	80.67%	70.60%	89.37%	111.08%	93.32%	100.00%	-
Total Cost	411,631	457,961	487,322	470,881	492,453	503,105	510,259	-13.33%
YoY %	-10.12%	-6.02%	3.49%	-4.38%	-2.12%	-1.40%	-	-
Horiz. %	80.67%	89.75%	95.50%	92.28%	96.51%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,322	369,241	366,982	386,663	389,008	386,482	384,688	0.10%
YoY %	4.36%	0.62%	-5.09%	-0.60%	0.65%	0.47%	-	-
Horiz. %	100.16%	95.98%	95.40%	100.51%	101.12%	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	26,142	25,197	21,844	21,138	15,158	16,910	16,437	36.21%
YoY %	3.75%	15.35%	3.34%	39.45%	-10.36%	2.88%	-	-
Horiz. %	159.04%	153.29%	132.90%	128.60%	92.22%	102.88%	100.00%	-
Div Payout %	61.41%	109.78%	125.93%	65.09%	61.35%	69.05%	65.32%	-
YoY %	-44.06%	-12.82%	93.47%	6.10%	-11.15%	5.71%	-	-
Horiz. %	94.01%	168.06%	192.79%	99.65%	93.92%	105.71%	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	385,322	369,241	366,982	386,663	389,008	386,482	384,688	0.10%
YoY %	4.36%	0.62%	-5.09%	-0.60%	0.65%	0.47%	-	-
Horiz. %	100.16%	95.98%	95.40%	100.51%	101.12%	100.47%	100.00%	-
NOSH	239,330	239,767	239,857	240,163	240,128	240,051	240,430	-0.30%
YoY %	-0.18%	-0.04%	-0.13%	0.01%	0.03%	-0.16%	-	-
Horiz. %	99.54%	99.72%	99.76%	99.89%	99.87%	99.84%	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%	6.55%	4.90%	10.99%	9.00%	9.21%	8.71%	-
YoY %	74.81%	33.67%	-55.41%	22.11%	-2.28%	5.74%	-	-
Horiz. %	131.46%	75.20%	56.26%	126.18%	103.33%	105.74%	100.00%	-
ROE	11.05%	6.22%	4.73%	8.40%	6.35%	6.34%	6.54%	-
YoY %	77.65%	31.50%	-43.69%	32.28%	0.16%	-3.06%	-	-
Horiz. %	168.96%	95.11%	72.32%	128.44%	97.09%	96.94%	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	194.23	204.39	213.65	220.28	225.35	230.85	232.47	-11.28%
YoY %	-4.97%	-4.33%	-3.01%	-2.25%	-2.38%	-0.70%	-	-
Horiz. %	83.55%	87.92%	91.90%	94.76%	96.94%	99.30%	100.00%	-
EPS	17.79	9.57	7.23	13.52	10.29	10.20	10.47	42.34%
YoY %	85.89%	32.37%	-46.52%	31.39%	0.88%	-2.58%	-	-
Horiz. %	169.91%	91.40%	69.05%	129.13%	98.28%	97.42%	100.00%	-
DPS	10.90	10.50	9.10	8.80	6.30	7.00	6.80	36.92%
YoY %	3.81%	15.38%	3.41%	39.68%	-10.00%	2.94%	-	-
Horiz. %	160.29%	154.41%	133.82%	129.41%	92.65%	102.94%	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	165.48	173.04	178.63	182.72	187.12	188.73	-11.55%
YoY %	-5.15%	-4.37%	-3.13%	-2.24%	-2.35%	-0.85%	-	-
Horiz. %	83.17%	87.68%	91.69%	94.65%	96.82%	99.15%	100.00%	-
EPS	14.37	7.75	5.86	10.97	8.34	8.27	8.50	41.86%
YoY %	85.42%	32.25%	-46.58%	31.53%	0.85%	-2.71%	-	-
Horiz. %	169.06%	91.18%	68.94%	129.06%	98.12%	97.29%	100.00%	-
DPS	8.83	8.51	7.38	7.14	5.12	5.71	5.55	36.24%
YoY %	3.76%	15.31%	3.36%	39.45%	-10.33%	2.88%	-	-
Horiz. %	159.10%	153.33%	132.97%	128.65%	92.25%	102.88%	100.00%	-
NAPS	1.3011	1.2468	1.2392	1.3056	1.3136	1.305	1.299	0.10%
YoY %	4.36%	0.61%	-5.09%	-0.61%	0.66%	0.46%	-	-
Horiz. %	100.16%	95.98%	95.40%	100.51%	101.12%	100.46%	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	0.68	0.68	0.60	0.62	0.61	0.60	11.86%
YoY %	4.41%	0.00%	13.33%	-3.23%	1.64%	1.67%	-	-
Horiz. %	118.33%	113.33%	113.33%	100.00%	103.33%	101.67%	100.00%	-
P/EPS	7.70	14.63	20.19	9.76	13.61	13.72	13.38	-30.78%
YoY %	-47.37%	-27.54%	106.86%	-28.29%	-0.80%	2.54%	-	-
Horiz. %	57.55%	109.34%	150.90%	72.94%	101.72%	102.54%	100.00%	-
EY	12.98	6.84	4.95	10.24	7.35	7.29	7.48	44.35%
YoY %	89.77%	38.18%	-51.66%	39.32%	0.82%	-2.54%	-	-
Horiz. %	173.53%	91.44%	66.18%	136.90%	98.26%	97.46%	100.00%	-
DY	7.96	7.50	6.23	6.67	4.50	5.00	4.86	38.90%
YoY %	6.13%	20.39%	-6.60%	48.22%	-10.00%	2.88%	-	-
Horiz. %	163.79%	154.32%	128.19%	137.24%	92.59%	102.88%	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	0.67	0.69	0.63	0.61	0.61	0.59	14.18%
YoY %	7.46%	-2.90%	9.52%	3.28%	0.00%	3.39%	-	-
Horiz. %	122.03%	113.56%	116.95%	106.78%	103.39%	103.39%	100.00%	-
P/EPS	7.87	14.31	20.33	10.21	13.41	13.72	13.18	-29.06%
YoY %	-45.00%	-29.61%	99.12%	-23.86%	-2.26%	4.10%	-	-
Horiz. %	59.71%	108.57%	154.25%	77.47%	101.75%	104.10%	100.00%	-
EY	12.71	6.99	4.92	9.80	7.46	7.29	7.58	41.09%
YoY %	81.83%	42.07%	-49.80%	31.37%	2.33%	-3.83%	-	-
Horiz. %	167.68%	92.22%	64.91%	129.29%	98.42%	96.17%	100.00%	-
DY	7.79	7.66	6.19	6.38	4.57	5.00	4.93	35.62%
YoY %	1.70%	23.75%	-2.98%	39.61%	-8.60%	1.42%	-	-
Horiz. %	158.01%	155.38%	125.56%	129.41%	92.70%	101.42%	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