[P&O] QoQ TTM 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
TTM Result
Revenue	362,424	374,394	392,142	414,123	436,419	464,844	490,062	-18.14%
YoY %	-3.20%	-4.53%	-5.31%	-5.11%	-6.11%	-5.15%	-	-
Horiz. %	73.95%	76.40%	80.02%	84.50%	89.05%	94.85%	100.00%	-
PBT	58,462	37,314	69,579	80,858	40,499	62,272	40,953	26.64%
YoY %	56.68%	-46.37%	-13.95%	99.65%	-34.96%	52.06%	-	-
Horiz. %	142.75%	91.11%	169.90%	197.44%	98.89%	152.06%	100.00%	-
Tax	-18,947	-18,170	-20,068	-22,158	-9,521	-9,059	-8,852	65.70%
YoY %	-4.28%	9.46%	9.43%	-132.73%	-5.10%	-2.34%	-	-
Horiz. %	214.04%	205.26%	226.71%	250.32%	107.56%	102.34%	100.00%	-
NP	39,515	19,144	49,511	58,700	30,978	53,213	32,101	14.78%
YoY %	106.41%	-61.33%	-15.65%	89.49%	-41.78%	65.77%	-	-
Horiz. %	123.10%	59.64%	154.24%	182.86%	96.50%	165.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,018	-5,539	22,029	28,364	23,946	42,570	22,952	-31.36%
YoY %	335.02%	-125.14%	-22.33%	18.45%	-43.75%	85.47%	-	-
Horiz. %	56.72%	-24.13%	95.98%	123.58%	104.33%	185.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.41%	48.69%	28.84%	27.40%	23.51%	14.55%	21.62%	-
YoY %	-33.44%	68.83%	5.26%	16.55%	61.58%	-32.70%	-	-
Horiz. %	149.91%	225.21%	133.40%	126.73%	108.74%	67.30%	100.00%	-
Total Cost	322,909	355,250	342,631	355,423	405,441	411,631	457,961	-20.69%
YoY %	-9.10%	3.68%	-3.60%	-12.34%	-1.50%	-10.12%	-	-
Horiz. %	70.51%	77.57%	74.82%	77.61%	88.53%	89.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,472	360,717	368,765	371,350	372,672	385,322	369,241	-2.12%
YoY %	-0.90%	-2.18%	-0.70%	-0.35%	-3.28%	4.36%	-	-
Horiz. %	96.81%	97.69%	99.87%	100.57%	100.93%	104.36%	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	14,316	20,310	22,248	23,215	26,097	26,142	25,197	-31.28%
YoY %	-29.51%	-8.71%	-4.17%	-11.04%	-0.17%	3.75%	-	-
Horiz. %	56.82%	80.60%	88.30%	92.13%	103.57%	103.75%	100.00%	-
Div Payout %	109.97%	0.00%	101.00%	81.85%	108.99%	61.41%	109.78%	-
YoY %	0.00%	0.00%	23.40%	-24.90%	77.48%	-44.06%	-	-
Horiz. %	100.17%	0.00%	92.00%	74.56%	99.28%	55.94%	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	368,765	371,350	372,672	385,322	369,241	-2.12%
YoY %	-0.90%	-2.18%	-0.70%	-0.35%	-3.28%	4.36%	-	-
Horiz. %	96.81%	97.69%	99.87%	100.57%	100.93%	104.36%	100.00%	-
NOSH	245,954	245,954	239,457	239,580	238,892	239,330	239,767	1.70%
YoY %	0.00%	2.71%	-0.05%	0.29%	-0.18%	-0.18%	-	-
Horiz. %	102.58%	102.58%	99.87%	99.92%	99.64%	99.82%	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	10.90%	5.11%	12.63%	14.17%	7.10%	11.45%	6.55%	-
YoY %	113.31%	-59.54%	-10.87%	99.58%	-37.99%	74.81%	-	-
Horiz. %	166.41%	78.02%	192.82%	216.34%	108.40%	174.81%	100.00%	-
ROE	3.64%	-1.54%	5.97%	7.64%	6.43%	11.05%	6.22%	-
YoY %	336.36%	-125.80%	-21.86%	18.82%	-41.81%	77.65%	-	-
Horiz. %	58.52%	-24.76%	95.98%	122.83%	103.38%	177.65%	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	153.09	157.76	163.76	172.85	182.68	194.23	204.39	-17.45%
YoY %	-2.96%	-3.66%	-5.26%	-5.38%	-5.95%	-4.97%	-	-
Horiz. %	74.90%	77.19%	80.12%	84.57%	89.38%	95.03%	100.00%	-
EPS	5.50	-2.33	9.20	11.84	10.02	17.79	9.57	-30.75%
YoY %	336.05%	-125.33%	-22.30%	18.16%	-43.68%	85.89%	-	-
Horiz. %	57.47%	-24.35%	96.13%	123.72%	104.70%	185.89%	100.00%	-
DPS	6.00	8.50	9.30	9.70	10.90	10.90	10.50	-31.02%
YoY %	-29.41%	-8.60%	-4.12%	-11.01%	0.00%	3.81%	-	-
Horiz. %	57.14%	80.95%	88.57%	92.38%	103.81%	103.81%	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	122.38	126.42	132.41	139.84	147.36	156.96	165.48	-18.14%
YoY %	-3.20%	-4.52%	-5.31%	-5.10%	-6.12%	-5.15%	-	-
Horiz. %	73.95%	76.40%	80.02%	84.51%	89.05%	94.85%	100.00%	-
EPS	4.40	-1.87	7.44	9.58	8.09	14.37	7.75	-31.31%
YoY %	335.29%	-125.13%	-22.34%	18.42%	-43.70%	85.42%	-	-
Horiz. %	56.77%	-24.13%	96.00%	123.61%	104.39%	185.42%	100.00%	-
DPS	4.83	6.86	7.51	7.84	8.81	8.83	8.51	-31.33%
YoY %	-29.59%	-8.66%	-4.21%	-11.01%	-0.23%	3.76%	-	-
Horiz. %	56.76%	80.61%	88.25%	92.13%	103.53%	103.76%	100.00%	-
NAPS	1.2071	1.218	1.2452	1.2539	1.2584	1.3011	1.2468	-2.12%
YoY %	-0.89%	-2.18%	-0.69%	-0.36%	-3.28%	4.36%	-	-
Horiz. %	96.82%	97.69%	99.87%	100.57%	100.93%	104.36%	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	0.85	0.84	0.80	0.78	0.78	0.71	0.68	15.96%
YoY %	1.19%	5.00%	2.56%	0.00%	9.86%	4.41%	-	-
Horiz. %	125.00%	123.53%	117.65%	114.71%	114.71%	104.41%	100.00%	-
P/EPS	23.64	-56.55	14.24	11.40	14.27	7.70	14.63	37.50%
YoY %	141.80%	-497.12%	24.91%	-20.11%	85.32%	-47.37%	-	-
Horiz. %	161.59%	-386.53%	97.33%	77.92%	97.54%	52.63%	100.00%	-
EY	4.23	-1.77	7.02	8.77	7.01	12.98	6.84	-27.30%
YoY %	338.98%	-125.21%	-19.95%	25.11%	-45.99%	89.77%	-	-
Horiz. %	61.84%	-25.88%	102.63%	128.22%	102.49%	189.77%	100.00%	-
DY	4.62	6.44	7.10	7.19	7.62	7.96	7.50	-27.49%
YoY %	-28.26%	-9.30%	-1.25%	-5.64%	-4.27%	6.13%	-	-
Horiz. %	61.60%	85.87%	94.67%	95.87%	101.60%	106.13%	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	0.83	0.82	0.79	0.76	0.78	0.72	0.67	15.27%
YoY %	1.22%	3.80%	3.95%	-2.56%	8.33%	7.46%	-	-
Horiz. %	123.88%	122.39%	117.91%	113.43%	116.42%	107.46%	100.00%	-
P/EPS	23.10	-55.70	14.02	11.07	14.17	7.87	14.31	37.40%
YoY %	141.47%	-497.29%	26.65%	-21.88%	80.05%	-45.00%	-	-
Horiz. %	161.43%	-389.24%	97.97%	77.36%	99.02%	55.00%	100.00%	-
EY	4.33	-1.80	7.13	9.04	7.06	12.71	6.99	-27.22%
YoY %	340.56%	-125.25%	-21.13%	28.05%	-44.45%	81.83%	-	-
Horiz. %	61.95%	-25.75%	102.00%	129.33%	101.00%	181.83%	100.00%	-
DY	4.72	6.54	7.21	7.40	7.68	7.79	7.66	-27.48%
YoY %	-27.83%	-9.29%	-2.57%	-3.65%	-1.41%	1.70%	-	-
Horiz. %	61.62%	85.38%	94.13%	96.61%	100.26%	101.70%	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