[P&O] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	397,300	498,742	556,086	565,074	565,004	537,462	500,696	-3.77%
YoY %	-20.34%	-10.31%	-1.59%	0.01%	5.12%	7.34%	-	-
Horiz. %	79.35%	99.61%	111.06%	112.86%	112.84%	107.34%	100.00%	-
PBT	24,976	-12,196	64,412	62,916	10,148	53,578	-32	-
YoY %	304.79%	-118.93%	2.38%	519.98%	-81.06%	167,531.25%	-	-
Horiz. %	-78,050.00%	38,112.50%	-201,287.50%	-196,612.50%	-31,712.50%	-167,431.25%	100.00%	-
Tax	-19,184	7,014	-22,512	-18,106	-6,024	-16,270	-2,802	37.75%
YoY %	-373.51%	131.16%	-24.33%	-200.56%	62.97%	-480.66%	-	-
Horiz. %	684.65%	-250.32%	803.43%	646.18%	214.99%	580.66%	100.00%	-
NP	5,792	-5,182	41,900	44,810	4,124	37,308	-2,834	-
YoY %	211.77%	-112.37%	-6.49%	986.57%	-88.95%	1,416.44%	-	-
Horiz. %	-204.38%	182.85%	-1,478.48%	-1,581.16%	-145.52%	-1,316.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-21,810	6,602	21,324	44,810	4,124	37,308	-2,834	40.46%
YoY %	-430.35%	-69.04%	-52.41%	986.57%	-88.95%	1,416.44%	-	-
Horiz. %	769.58%	-232.96%	-752.43%	-1,581.16%	-145.52%	-1,316.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	76.81%	-	34.95%	28.78%	59.36%	30.37%	-	-
YoY %	0.00%	-	21.44%	-51.52%	95.46%	0.00%	-	-
Horiz. %	252.91%	-	115.08%	94.76%	195.46%	100.00%	-	-
Total Cost	391,508	503,924	514,186	520,264	560,880	500,154	503,530	-4.10%
YoY %	-22.31%	-2.00%	-1.17%	-7.24%	12.14%	-0.67%	-	-
Horiz. %	77.75%	100.08%	102.12%	103.32%	111.39%	99.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,674	368,651	385,954	253,825	216,019	200,475	144,945	16.92%
YoY %	0.55%	-4.48%	52.06%	17.50%	7.75%	38.31%	-	-
Horiz. %	255.73%	254.34%	266.28%	175.12%	149.04%	138.31%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	32,523	28,913	15,438	18,060	15,219	2,933	-	-
YoY %	12.49%	87.28%	-14.52%	18.67%	418.89%	0.00%	-	-
Horiz. %	1,108.86%	985.78%	526.36%	615.75%	518.89%	100.00%	-	-
Div Payout %	0.00%	437.96%	72.40%	40.31%	369.05%	7.86%	-	-
YoY %	0.00%	504.92%	79.61%	-89.08%	4,595.29%	0.00%	-	-
Horiz. %	0.00%	5,572.01%	921.12%	512.85%	4,695.29%	100.00%	-	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	370,674	368,651	385,954	253,825	216,019	200,475	144,945	16.92%
YoY %	0.55%	-4.48%	52.06%	17.50%	7.75%	38.31%	-	-
Horiz. %	255.73%	254.34%	266.28%	175.12%	149.04%	138.31%	100.00%	-
NOSH	239,144	240,948	241,221	244,063	245,476	244,482	108,167	14.12%
YoY %	-0.75%	-0.11%	-1.16%	-0.58%	0.41%	126.02%	-	-
Horiz. %	221.09%	222.76%	223.01%	225.64%	226.94%	226.02%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	1.46%	-1.04%	7.53%	7.93%	0.73%	6.94%	-0.57%	-
YoY %	240.38%	-113.81%	-5.04%	986.30%	-89.48%	1,317.54%	-	-
Horiz. %	-256.14%	182.46%	-1,321.05%	-1,391.23%	-128.07%	-1,217.54%	100.00%	-
ROE	-5.88%	1.79%	5.53%	17.65%	1.91%	18.61%	-1.96%	-
YoY %	-428.49%	-67.63%	-68.67%	824.08%	-89.74%	1,049.49%	-	-
Horiz. %	300.00%	-91.33%	-282.14%	-900.51%	-97.45%	-949.49%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	166.13	206.99	230.53	231.53	230.17	219.84	462.89	-15.68%
YoY %	-19.74%	-10.21%	-0.43%	0.59%	4.70%	-52.51%	-	-
Horiz. %	35.89%	44.72%	49.80%	50.02%	49.72%	47.49%	100.00%	-
EPS	-9.12	2.74	8.84	18.36	1.68	15.26	-2.62	23.08%
YoY %	-432.85%	-69.00%	-51.85%	992.86%	-88.99%	682.44%	-	-
Horiz. %	348.09%	-104.58%	-337.40%	-700.76%	-64.12%	-582.44%	100.00%	-
DPS	13.60	12.00	6.40	7.40	6.20	1.20	0.00	-
YoY %	13.33%	87.50%	-13.51%	19.35%	416.67%	0.00%	-	-
Horiz. %	1,133.33%	1,000.00%	533.33%	616.67%	516.67%	100.00%	-	-
NAPS	1.55	1.53	1.60	1.04	0.88	0.82	1.34	2.45%
YoY %	1.31%	-4.38%	53.85%	18.18%	7.32%	-38.81%	-	-
Horiz. %	115.67%	114.18%	119.40%	77.61%	65.67%	61.19%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 243,630
RPS	134.16	168.41	187.77	190.81	190.78	181.48	169.07	-3.77%
YoY %	-20.34%	-10.31%	-1.59%	0.02%	5.12%	7.34%	-	-
Horiz. %	79.35%	99.61%	111.06%	112.86%	112.84%	107.34%	100.00%	-
EPS	-7.36	2.23	7.20	15.13	1.39	12.60	-0.96	40.37%
YoY %	-430.04%	-69.03%	-52.41%	988.49%	-88.97%	1,412.50%	-	-
Horiz. %	766.67%	-232.29%	-750.00%	-1,576.04%	-144.79%	-1,312.50%	100.00%	-
DPS	10.98	9.76	5.21	6.10	5.14	0.99	0.00	-
YoY %	12.50%	87.33%	-14.59%	18.68%	419.19%	0.00%	-	-
Horiz. %	1,109.09%	985.86%	526.26%	616.16%	519.19%	100.00%	-	-
NAPS	1.2516	1.2448	1.3032	0.8571	0.7294	0.6769	0.4894	16.92%
YoY %	0.55%	-4.48%	52.05%	17.51%	7.76%	38.31%	-	-
Horiz. %	255.74%	254.35%	266.29%	175.13%	149.04%	138.31%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.35	1.46	1.40	1.41	0.94	0.79	0.63	-
P/RPS	0.81	0.71	0.61	0.61	0.41	0.36	0.14	33.95%
YoY %	14.08%	16.39%	0.00%	48.78%	13.89%	157.14%	-	-
Horiz. %	578.57%	507.14%	435.71%	435.71%	292.86%	257.14%	100.00%	-
P/EPS	-14.80	53.28	15.84	7.68	55.95	5.18	-24.05	-7.76%
YoY %	-127.78%	236.36%	106.25%	-86.27%	980.12%	121.54%	-	-
Horiz. %	61.54%	-221.54%	-65.86%	-31.93%	-232.64%	-21.54%	100.00%	-
EY	-6.76	1.88	6.31	13.02	1.79	19.32	-4.16	8.42%
YoY %	-459.57%	-70.21%	-51.54%	627.37%	-90.73%	564.42%	-	-
Horiz. %	162.50%	-45.19%	-151.68%	-312.98%	-43.03%	-464.42%	100.00%	-
DY	10.07	8.22	4.57	5.25	6.60	1.52	0.00	-
YoY %	22.51%	79.87%	-12.95%	-20.45%	334.21%	0.00%	-	-
Horiz. %	662.50%	540.79%	300.66%	345.39%	434.21%	100.00%	-	-
P/NAPS	0.87	0.95	0.88	1.36	1.07	0.96	0.47	10.79%
YoY %	-8.42%	7.95%	-35.29%	27.10%	11.46%	104.26%	-	-
Horiz. %	185.11%	202.13%	187.23%	289.36%	227.66%	204.26%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	30/05/16	28/05/15	29/05/14	30/05/13	31/05/12	31/05/11	25/05/10	-
Price	1.31	1.47	1.38	1.74	0.93	0.80	0.61	-
P/RPS	0.79	0.71	0.60	0.75	0.40	0.36	0.13	35.05%
YoY %	11.27%	18.33%	-20.00%	87.50%	11.11%	176.92%	-	-
Horiz. %	607.69%	546.15%	461.54%	576.92%	307.69%	276.92%	100.00%	-
P/EPS	-14.36	53.65	15.61	9.48	55.36	5.24	-23.28	-7.73%
YoY %	-126.77%	243.69%	64.66%	-82.88%	956.49%	122.51%	-	-
Horiz. %	61.68%	-230.46%	-67.05%	-40.72%	-237.80%	-22.51%	100.00%	-
EY	-6.96	1.86	6.41	10.55	1.81	19.08	-4.30	8.34%
YoY %	-474.19%	-70.98%	-39.24%	482.87%	-90.51%	543.72%	-	-
Horiz. %	161.86%	-43.26%	-149.07%	-245.35%	-42.09%	-443.72%	100.00%	-
DY	10.38	8.16	4.64	4.25	6.67	1.50	0.00	-
YoY %	27.21%	75.86%	9.18%	-36.28%	344.67%	0.00%	-	-
Horiz. %	692.00%	544.00%	309.33%	283.33%	444.67%	100.00%	-	-
P/NAPS	0.85	0.96	0.86	1.67	1.06	0.98	0.46	10.76%
YoY %	-11.46%	11.63%	-48.50%	57.55%	8.16%	113.04%	-	-
Horiz. %	184.78%	208.70%	186.96%	363.04%	230.43%	213.04%	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