[P&O] YoY Cumulative Quarter Result on 31-Mar-2016 [#2]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Cumulative Result
Revenue	163,101	160,467	170,924	198,650	249,371	278,043	282,537	-8.74%
YoY %	1.64%	-6.12%	-13.96%	-20.34%	-10.31%	-1.59%	-	-
Horiz. %	57.73%	56.80%	60.50%	70.31%	88.26%	98.41%	100.00%	-
PBT	-2,326	-9,871	20,885	12,488	-6,098	32,206	31,458	-
YoY %	76.44%	-147.26%	67.24%	304.79%	-118.93%	2.38%	-	-
Horiz. %	-7.39%	-31.38%	66.39%	39.70%	-19.38%	102.38%	100.00%	-
Tax	-2,882	-3,278	-4,599	-9,592	3,507	-11,256	-9,053	-17.36%
YoY %	12.08%	28.72%	52.05%	-373.51%	131.16%	-24.33%	-	-
Horiz. %	31.83%	36.21%	50.80%	105.95%	-38.74%	124.33%	100.00%	-
NP	-5,208	-13,149	16,286	2,896	-2,591	20,950	22,405	-
YoY %	60.39%	-180.74%	462.36%	211.77%	-112.37%	-6.49%	-	-
Horiz. %	-23.24%	-58.69%	72.69%	12.93%	-11.56%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,891	-17,678	9,861	-10,905	3,301	10,662	22,405	-
YoY %	49.71%	-279.27%	190.43%	-430.35%	-69.04%	-52.41%	-	-
Horiz. %	-39.68%	-78.90%	44.01%	-48.67%	14.73%	47.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	22.02%	76.81%	-	34.95%	28.78%	-
YoY %	-	-	-71.33%	0.00%	-	21.44%	-	-
Horiz. %	-	-	76.51%	266.89%	-	121.44%	100.00%	-
Total Cost	168,309	173,616	154,638	195,754	251,962	257,093	260,132	-6.99%
YoY %	-3.06%	12.27%	-21.00%	-22.31%	-2.00%	-1.17%	-	-
Horiz. %	64.70%	66.74%	59.45%	75.25%	96.86%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,481	298,890	356,675	370,674	368,651	385,954	253,825	2.96%
YoY %	1.20%	-16.20%	-3.78%	0.55%	-4.48%	52.06%	-	-
Horiz. %	119.17%	117.75%	140.52%	146.04%	145.24%	152.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	10,218	9,340	10,629	16,261	14,456	7,719	9,030	2.08%
YoY %	9.40%	-12.13%	-34.64%	12.49%	87.28%	-14.52%	-	-
Horiz. %	113.16%	103.43%	117.71%	180.08%	160.09%	85.48%	100.00%	-
Div Payout %	0.00%	0.00%	107.79%	0.00%	437.96%	72.40%	40.31%	-
YoY %	0.00%	0.00%	0.00%	0.00%	504.92%	79.61%	-	-
Horiz. %	0.00%	0.00%	267.40%	0.00%	1,086.48%	179.61%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	302,481	298,890	356,675	370,674	368,651	385,954	253,825	2.96%
YoY %	1.20%	-16.20%	-3.78%	0.55%	-4.48%	52.06%	-	-
Horiz. %	119.17%	117.75%	140.52%	146.04%	145.24%	152.06%	100.00%	-
NOSH	286,946	286,946	245,954	239,144	240,948	241,221	244,063	2.73%
YoY %	0.00%	16.67%	2.85%	-0.75%	-0.11%	-1.16%	-	-
Horiz. %	117.57%	117.57%	100.77%	97.98%	98.72%	98.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-3.19%	-8.19%	9.53%	1.46%	-1.04%	7.53%	7.93%	-
YoY %	61.05%	-185.94%	552.74%	240.38%	-113.81%	-5.04%	-	-
Horiz. %	-40.23%	-103.28%	120.18%	18.41%	-13.11%	94.96%	100.00%	-
ROE	-2.94%	-5.91%	2.76%	-2.94%	0.90%	2.76%	8.83%	-
YoY %	50.25%	-314.13%	193.88%	-426.67%	-67.39%	-68.74%	-	-
Horiz. %	-33.30%	-66.93%	31.26%	-33.30%	10.19%	31.26%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	59.85	64.43	72.36	83.07	103.50	115.26	115.76	-10.40%
YoY %	-7.11%	-10.96%	-12.89%	-19.74%	-10.20%	-0.43%	-	-
Horiz. %	51.70%	55.66%	62.51%	71.76%	89.41%	99.57%	100.00%	-
EPS	-3.26	-7.29	4.17	-4.56	1.37	4.42	9.18	-
YoY %	55.28%	-274.82%	191.45%	-432.85%	-69.00%	-51.85%	-	-
Horiz. %	-35.51%	-79.41%	45.42%	-49.67%	14.92%	48.15%	100.00%	-
DPS	3.75	3.75	4.50	6.80	6.00	3.20	3.70	0.22%
YoY %	0.00%	-16.67%	-33.82%	13.33%	87.50%	-13.51%	-	-
Horiz. %	101.35%	101.35%	121.62%	183.78%	162.16%	86.49%	100.00%	-
NAPS	1.11	1.20	1.51	1.55	1.53	1.60	1.04	1.09%
YoY %	-7.50%	-20.53%	-2.58%	1.31%	-4.38%	53.85%	-	-
Horiz. %	106.73%	115.38%	145.19%	149.04%	147.12%	153.85%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 239,580
RPS	55.07	54.18	57.72	67.08	84.20	93.89	95.40	-8.74%
YoY %	1.64%	-6.13%	-13.95%	-20.33%	-10.32%	-1.58%	-	-
Horiz. %	57.73%	56.79%	60.50%	70.31%	88.26%	98.42%	100.00%	-
EPS	-3.00	-5.97	3.33	-3.68	1.11	3.60	7.57	-
YoY %	49.75%	-279.28%	190.49%	-431.53%	-69.17%	-52.44%	-	-
Horiz. %	-39.63%	-78.86%	43.99%	-48.61%	14.66%	47.56%	100.00%	-
DPS	3.45	3.15	3.59	5.49	4.88	2.61	3.05	2.07%
YoY %	9.52%	-12.26%	-34.61%	12.50%	86.97%	-14.43%	-	-
Horiz. %	113.11%	103.28%	117.70%	180.00%	160.00%	85.57%	100.00%	-
NAPS	1.0214	1.0093	1.2044	1.2516	1.2448	1.3032	0.8571	2.96%
YoY %	1.20%	-16.20%	-3.77%	0.55%	-4.48%	52.05%	-	-
Horiz. %	119.17%	117.76%	140.52%	146.03%	145.23%	152.05%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.00	1.09	1.28	1.35	1.46	1.40	1.41	-
P/RPS	1.67	1.69	1.77	1.63	1.41	1.21	1.22	5.36%
YoY %	-1.18%	-4.52%	8.59%	15.60%	16.53%	-0.82%	-	-
Horiz. %	136.89%	138.52%	145.08%	133.61%	115.57%	99.18%	100.00%	-
P/EPS	-30.65	-15.36	30.66	-29.61	106.57	31.67	15.36	-
YoY %	-99.54%	-150.10%	203.55%	-127.78%	236.50%	106.18%	-	-
Horiz. %	-199.54%	-100.00%	199.61%	-192.77%	693.82%	206.18%	100.00%	-
EY	-3.26	-6.51	3.26	-3.38	0.94	3.16	6.51	-
YoY %	49.92%	-299.69%	196.45%	-459.57%	-70.25%	-51.46%	-	-
Horiz. %	-50.08%	-100.00%	50.08%	-51.92%	14.44%	48.54%	100.00%	-
DY	3.75	3.44	3.52	5.04	4.11	2.29	2.62	6.15%
YoY %	9.01%	-2.27%	-30.16%	22.63%	79.48%	-12.60%	-	-
Horiz. %	143.13%	131.30%	134.35%	192.37%	156.87%	87.40%	100.00%	-
P/NAPS	0.90	0.91	0.85	0.87	0.95	0.88	1.36	-6.64%
YoY %	-1.10%	7.06%	-2.30%	-8.42%	7.95%	-35.29%	-	-
Horiz. %	66.18%	66.91%	62.50%	63.97%	69.85%	64.71%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	21/05/19	30/05/18	19/05/17	30/05/16	28/05/15	29/05/14	30/05/13	-
Price	0.995	1.06	1.33	1.31	1.47	1.38	1.74	-
P/RPS	1.66	1.65	1.84	1.58	1.42	1.20	1.50	1.70%
YoY %	0.61%	-10.33%	16.46%	11.27%	18.33%	-20.00%	-	-
Horiz. %	110.67%	110.00%	122.67%	105.33%	94.67%	80.00%	100.00%	-
P/EPS	-30.50	-14.93	31.86	-28.73	107.30	31.22	18.95	-
YoY %	-104.29%	-146.86%	210.89%	-126.78%	243.69%	64.75%	-	-
Horiz. %	-160.95%	-78.79%	168.13%	-151.61%	566.23%	164.75%	100.00%	-
EY	-3.28	-6.70	3.14	-3.48	0.93	3.20	5.28	-
YoY %	51.04%	-313.38%	190.23%	-474.19%	-70.94%	-39.39%	-	-
Horiz. %	-62.12%	-126.89%	59.47%	-65.91%	17.61%	60.61%	100.00%	-
DY	3.77	3.54	3.38	5.19	4.08	2.32	2.13	9.97%
YoY %	6.50%	4.73%	-34.87%	27.21%	75.86%	8.92%	-	-
Horiz. %	177.00%	166.20%	158.69%	243.66%	191.55%	108.92%	100.00%	-
P/NAPS	0.90	0.88	0.88	0.85	0.96	0.86	1.67	-9.78%
YoY %	2.27%	0.00%	3.53%	-11.46%	11.63%	-48.50%	-	-
Horiz. %	53.89%	52.69%	52.69%	50.90%	57.49%	51.50%	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