[P&O] QoQ Annualized Quarter Result on 30-Jun-2014 [#3]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -3.91%
YoY- -44.7%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 498,742 501,984 541,129 549,033 556,086 550,408 563,417 -7.81%
PBT -12,196 81,252 69,305 60,652 64,412 52,656 65,735 -
Tax 7,014 -7,344 -20,629 -18,762 -22,512 -16,612 -15,616 -
NP -5,182 73,908 48,676 41,889 41,900 36,044 50,119 -
-
NP to SH 6,602 46,880 24,708 20,489 21,324 15,816 36,909 -68.28%
-
Tax Rate - 9.04% 29.77% 30.93% 34.95% 31.55% 23.76% -
Total Cost 503,924 428,076 492,453 507,144 514,186 514,364 513,298 -1.22%
-
Net Worth 368,651 386,663 390,126 387,787 385,954 378,419 380,053 -2.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 28,913 33,622 18,302 19,268 15,438 9,703 63,805 -41.03%
Div Payout % 437.96% 71.72% 74.07% 94.04% 72.40% 61.35% 172.87% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 368,651 386,663 390,126 387,787 385,954 378,419 380,053 -2.01%
NOSH 240,948 240,163 240,818 240,862 241,221 242,576 243,623 -0.73%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -1.04% 14.72% 9.00% 7.63% 7.53% 6.55% 8.90% -
ROE 1.79% 12.12% 6.33% 5.28% 5.53% 4.18% 9.71% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 206.99 209.02 224.70 227.95 230.53 226.90 231.27 -7.13%
EPS 2.74 19.52 10.26 8.51 8.84 6.52 15.15 -68.05%
DPS 12.00 14.00 7.60 8.00 6.40 4.00 26.19 -40.59%
NAPS 1.53 1.61 1.62 1.61 1.60 1.56 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 240,051
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 168.58 169.67 182.90 185.58 187.96 186.04 190.44 -7.81%
EPS 2.23 15.85 8.35 6.93 7.21 5.35 12.48 -68.30%
DPS 9.77 11.36 6.19 6.51 5.22 3.28 21.57 -41.04%
NAPS 1.2461 1.3069 1.3186 1.3107 1.3045 1.2791 1.2846 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.46 1.32 1.40 1.40 1.40 1.43 1.39 -
P/RPS 0.71 0.63 0.62 0.61 0.61 0.63 0.60 11.88%
P/EPS 53.28 6.76 13.65 16.46 15.84 21.93 9.17 223.54%
EY 1.88 14.79 7.33 6.08 6.31 4.56 10.90 -69.04%
DY 8.22 10.61 5.43 5.71 4.57 2.80 18.84 -42.50%
P/NAPS 0.95 0.82 0.86 0.87 0.88 0.92 0.89 4.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 27/11/14 28/08/14 29/05/14 26/02/14 28/11/13 -
Price 1.47 1.38 1.38 1.40 1.38 1.41 1.49 -
P/RPS 0.71 0.66 0.61 0.61 0.60 0.62 0.64 7.17%
P/EPS 53.65 7.07 13.45 16.46 15.61 21.63 9.83 210.30%
EY 1.86 14.14 7.43 6.08 6.41 4.62 10.17 -67.81%
DY 8.16 10.14 5.51 5.71 4.64 2.84 17.58 -40.07%
P/NAPS 0.96 0.86 0.85 0.87 0.86 0.90 0.96 0.00%

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

Post a Comment