[P&O] YoY Quarter Result on 30-Sep-2015 [#4]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	79,794	82,586	86,388	104,136	129,354	142,384	141,236	-9.07%
YoY %	-3.38%	-4.40%	-17.04%	-19.50%	-9.15%	0.81%	-	-
Horiz. %	56.50%	58.47%	61.17%	73.73%	91.59%	100.81%	100.00%	-
PBT	18,876	7,857	12,870	45,135	23,816	22,588	25,304	-4.76%
YoY %	140.24%	-38.95%	-71.49%	89.52%	5.44%	-10.73%	-	-
Horiz. %	74.60%	31.05%	50.86%	178.37%	94.12%	89.27%	100.00%	-
Tax	-4,614	-4,008	-4,866	-6,764	-6,557	-2,951	-4,931	-1.10%
YoY %	-15.12%	17.63%	28.06%	-3.16%	-122.20%	40.15%	-	-
Horiz. %	93.57%	81.28%	98.68%	137.17%	132.98%	59.85%	100.00%	-
NP	14,262	3,849	8,004	38,371	17,259	19,637	20,373	-5.76%
YoY %	270.54%	-51.91%	-79.14%	122.32%	-12.11%	-3.61%	-	-
Horiz. %	70.00%	18.89%	39.29%	188.34%	84.72%	96.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,103	-1,919	1,391	28,959	9,341	9,122	20,373	-14.23%
YoY %	522.25%	-237.96%	-95.20%	210.02%	2.40%	-55.23%	-	-
Horiz. %	39.77%	-9.42%	6.83%	142.14%	45.85%	44.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.44%	51.01%	37.81%	14.99%	27.53%	13.06%	19.49%	-
YoY %	-52.09%	34.91%	152.23%	-45.55%	110.80%	-32.99%	-	-
Horiz. %	125.40%	261.72%	194.00%	76.91%	141.25%	67.01%	100.00%	-
Total Cost	65,532	78,737	78,384	65,765	112,095	122,747	120,863	-9.69%
YoY %	-16.77%	0.45%	19.19%	-41.33%	-8.68%	1.56%	-	-
Horiz. %	54.22%	65.15%	64.85%	54.41%	92.75%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	324,333	356,378	360,717	385,322	389,008	379,475	246,723	4.66%
YoY %	-8.99%	-1.20%	-6.39%	-0.95%	2.51%	53.81%	-	-
Horiz. %	131.46%	144.44%	146.20%	156.18%	157.67%	153.81%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	3,435	3,540	2,847	4,786	3,842	5,594	9,771	-15.98%
YoY %	-2.97%	24.34%	-40.51%	24.57%	-31.32%	-42.75%	-	-
Horiz. %	35.16%	36.23%	29.14%	48.98%	39.32%	57.25%	100.00%	-
Div Payout %	42.40%	0.00%	204.73%	16.53%	41.13%	61.33%	47.96%	-
YoY %	0.00%	0.00%	1,138.54%	-59.81%	-32.94%	27.88%	-	-
Horiz. %	88.41%	0.00%	426.88%	34.47%	85.76%	127.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	324,333	356,378	360,717	385,322	389,008	379,475	246,723	4.66%
YoY %	-8.99%	-1.20%	-6.39%	-0.95%	2.51%	53.81%	-	-
Horiz. %	131.46%	144.44%	146.20%	156.18%	157.67%	153.81%	100.00%	-
NOSH	286,946	245,954	245,954	239,330	240,128	243,253	244,280	2.71%
YoY %	16.67%	0.00%	2.77%	-0.33%	-1.28%	-0.42%	-	-
Horiz. %	117.47%	100.69%	100.69%	97.97%	98.30%	99.58%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	17.87%	4.66%	9.27%	36.85%	13.34%	13.79%	14.42%	-
YoY %	283.48%	-49.73%	-74.84%	176.24%	-3.26%	-4.37%	-	-
Horiz. %	123.93%	32.32%	64.29%	255.55%	92.51%	95.63%	100.00%	-
ROE	2.50%	-0.54%	0.39%	7.52%	2.40%	2.40%	8.26%	-
YoY %	562.96%	-238.46%	-94.81%	213.33%	0.00%	-70.94%	-	-
Horiz. %	30.27%	-6.54%	4.72%	91.04%	29.06%	29.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	29.03	34.99	36.40	43.51	53.87	58.53	57.82	-10.84%
YoY %	-17.03%	-3.87%	-16.34%	-19.23%	-7.96%	1.23%	-	-
Horiz. %	50.21%	60.52%	62.95%	75.25%	93.17%	101.23%	100.00%	-
EPS	2.95	-0.81	0.59	12.10	3.89	3.75	8.34	-15.89%
YoY %	464.20%	-237.29%	-95.12%	211.05%	3.73%	-55.04%	-	-
Horiz. %	35.37%	-9.71%	7.07%	145.08%	46.64%	44.96%	100.00%	-
DPS	1.25	1.50	1.20	2.00	1.60	2.30	4.00	-17.61%
YoY %	-16.67%	25.00%	-40.00%	25.00%	-30.43%	-42.50%	-	-
Horiz. %	31.25%	37.50%	30.00%	50.00%	40.00%	57.50%	100.00%	-
NAPS	1.18	1.51	1.52	1.61	1.62	1.56	1.01	2.62%
YoY %	-21.85%	-0.66%	-5.59%	-0.62%	3.85%	54.46%	-	-
Horiz. %	116.83%	149.50%	150.50%	159.41%	160.40%	154.46%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 239,330
RPS	26.94	27.89	29.17	35.16	43.68	48.08	47.69	-9.07%
YoY %	-3.41%	-4.39%	-17.04%	-19.51%	-9.15%	0.82%	-	-
Horiz. %	56.49%	58.48%	61.17%	73.73%	91.59%	100.82%	100.00%	-
EPS	2.74	-0.65	0.47	9.78	3.15	3.08	6.88	-14.21%
YoY %	521.54%	-238.30%	-95.19%	210.48%	2.27%	-55.23%	-	-
Horiz. %	39.83%	-9.45%	6.83%	142.15%	45.78%	44.77%	100.00%	-
DPS	1.16	1.20	0.96	1.62	1.30	1.89	3.30	-15.98%
YoY %	-3.33%	25.00%	-40.74%	24.62%	-31.22%	-42.73%	-	-
Horiz. %	35.15%	36.36%	29.09%	49.09%	39.39%	57.27%	100.00%	-
NAPS	1.0952	1.2034	1.218	1.3011	1.3136	1.2814	0.8331	4.66%
YoY %	-8.99%	-1.20%	-6.39%	-0.95%	2.51%	53.81%	-	-
Horiz. %	131.46%	144.45%	146.20%	156.18%	157.68%	153.81%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.05	1.27	1.32	1.37	1.40	1.39	1.15	-
P/RPS	3.62	3.63	3.63	3.15	2.60	2.37	1.99	10.48%
YoY %	-0.28%	0.00%	15.24%	21.15%	9.70%	19.10%	-	-
Horiz. %	181.91%	182.41%	182.41%	158.29%	130.65%	119.10%	100.00%	-
P/EPS	35.62	-156.19	225.20	11.32	35.99	37.07	13.79	17.12%
YoY %	122.81%	-169.36%	1,889.40%	-68.55%	-2.91%	168.82%	-	-
Horiz. %	258.30%	-1,132.63%	1,633.07%	82.09%	260.99%	268.82%	100.00%	-
EY	2.81	-0.64	0.44	8.83	2.78	2.70	7.25	-14.60%
YoY %	539.06%	-245.45%	-95.02%	217.63%	2.96%	-62.76%	-	-
Horiz. %	38.76%	-8.83%	6.07%	121.79%	38.34%	37.24%	100.00%	-
DY	1.19	1.18	0.91	1.46	1.14	1.65	3.48	-16.36%
YoY %	0.85%	29.67%	-37.67%	28.07%	-30.91%	-52.59%	-	-
Horiz. %	34.20%	33.91%	26.15%	41.95%	32.76%	47.41%	100.00%	-
P/NAPS	0.89	0.84	0.87	0.85	0.86	0.89	1.14	-4.04%
YoY %	5.95%	-3.45%	2.35%	-1.16%	-3.37%	-21.93%	-	-
Horiz. %	78.07%	73.68%	76.32%	74.56%	75.44%	78.07%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	29/11/17	30/11/16	26/11/15	27/11/14	28/11/13	30/11/12	-
Price	1.01	1.27	1.30	1.40	1.38	1.49	1.20	-
P/RPS	3.48	3.63	3.57	3.22	2.56	2.55	2.08	8.95%
YoY %	-4.13%	1.68%	10.87%	25.78%	0.39%	22.60%	-	-
Horiz. %	167.31%	174.52%	171.63%	154.81%	123.08%	122.60%	100.00%	-
P/EPS	34.26	-156.19	221.79	11.57	35.48	39.73	14.39	15.54%
YoY %	121.93%	-170.42%	1,816.94%	-67.39%	-10.70%	176.09%	-	-
Horiz. %	238.08%	-1,085.41%	1,541.28%	80.40%	246.56%	276.09%	100.00%	-
EY	2.92	-0.64	0.45	8.64	2.82	2.52	6.95	-13.45%
YoY %	556.25%	-242.22%	-94.79%	206.38%	11.90%	-63.74%	-	-
Horiz. %	42.01%	-9.21%	6.47%	124.32%	40.58%	36.26%	100.00%	-
DY	1.24	1.18	0.92	1.43	1.16	1.54	3.33	-15.17%
YoY %	5.08%	28.26%	-35.66%	23.28%	-24.68%	-53.75%	-	-
Horiz. %	37.24%	35.44%	27.63%	42.94%	34.83%	46.25%	100.00%	-
P/NAPS	0.86	0.84	0.86	0.87	0.85	0.96	1.19	-5.26%
YoY %	2.38%	-2.33%	-1.15%	2.35%	-11.46%	-19.33%	-	-
Horiz. %	72.27%	70.59%	72.27%	73.11%	71.43%	80.67%	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