[P&O] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	331,948	341,848	340,404	374,394	384,008	397,300	388,284	-9.93%
YoY %	-2.90%	0.42%	-9.08%	-2.50%	-3.35%	2.32%	-	-
Horiz. %	85.49%	88.04%	87.67%	96.42%	98.90%	102.32%	100.00%	-
PBT	37,438	41,770	78,752	37,314	32,592	24,976	-5,840	-
YoY %	-10.37%	-46.96%	111.05%	14.49%	30.49%	527.67%	-	-
Horiz. %	-641.06%	-715.24%	-1,348.49%	-638.94%	-558.08%	-427.67%	100.00%	-
Tax	-8,522	-9,198	-12,300	-18,170	-17,738	-19,184	-9,192	-4.92%
YoY %	7.35%	25.22%	32.31%	-2.44%	7.54%	-108.70%	-	-
Horiz. %	92.71%	100.07%	133.81%	197.67%	192.97%	208.70%	100.00%	-
NP	28,916	32,572	66,452	19,144	14,853	5,792	-15,032	-
YoY %	-11.22%	-50.98%	247.12%	28.89%	156.44%	138.53%	-	-
Horiz. %	-192.36%	-216.68%	-442.07%	-127.35%	-98.81%	-38.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,780	19,722	46,612	-5,539	-9,240	-21,810	-27,616	-
YoY %	-35.20%	-57.69%	941.52%	40.05%	57.63%	21.02%	-	-
Horiz. %	-46.28%	-71.42%	-168.79%	20.06%	33.46%	78.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.76%	22.02%	15.62%	48.69%	54.42%	76.81%	-	-
YoY %	3.36%	40.97%	-67.92%	-10.53%	-29.15%	0.00%	-	-
Horiz. %	29.63%	28.67%	20.34%	63.39%	70.85%	100.00%	-	-
Total Cost	303,032	309,276	273,952	355,250	369,154	391,508	403,316	-17.36%
YoY %	-2.02%	12.89%	-22.88%	-3.77%	-5.71%	-2.93%	-	-
Horiz. %	75.14%	76.68%	67.92%	88.08%	91.53%	97.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,387	356,675	357,472	360,717	368,006	370,674	372,672	0.48%
YoY %	5.25%	-0.22%	-0.90%	-1.98%	-0.72%	-0.54%	-	-
Horiz. %	100.73%	95.71%	95.92%	96.79%	98.75%	99.46%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	18,887	21,258	9,469	24,917	29,631	32,523	33,444	-31.70%
YoY %	-11.15%	124.50%	-62.00%	-15.91%	-8.89%	-2.75%	-	-
Horiz. %	56.47%	63.56%	28.31%	74.50%	88.60%	97.25%	100.00%	-
Div Payout %	147.79%	107.79%	20.32%	0.00%	0.00%	0.00%	0.00%	-
YoY %	37.11%	430.46%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	727.31%	530.46%	100.00%	-	-	-	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	375,387	356,675	357,472	360,717	368,006	370,674	372,672	0.48%
YoY %	5.25%	-0.22%	-0.90%	-1.98%	-0.72%	-0.54%	-	-
Horiz. %	100.73%	95.71%	95.92%	96.79%	98.75%	99.46%	100.00%	-
NOSH	249,954	245,954	245,954	245,954	238,965	239,144	238,892	3.06%
YoY %	1.63%	0.00%	0.00%	2.92%	-0.07%	0.11%	-	-
Horiz. %	104.63%	102.96%	102.96%	102.96%	100.03%	100.11%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	8.71%	9.53%	19.52%	5.11%	3.87%	1.46%	-3.87%	-
YoY %	-8.60%	-51.18%	282.00%	32.04%	165.07%	137.73%	-	-
Horiz. %	-225.06%	-246.25%	-504.39%	-132.04%	-100.00%	-37.73%	100.00%	-
ROE	3.40%	5.53%	13.04%	-1.54%	-2.51%	-5.88%	-7.41%	-
YoY %	-38.52%	-57.59%	946.75%	38.65%	57.31%	20.65%	-	-
Horiz. %	-45.88%	-74.63%	-175.98%	20.78%	33.87%	79.35%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	140.60	144.72	143.79	157.76	160.70	166.13	162.53	-9.21%
YoY %	-2.85%	0.65%	-8.86%	-1.83%	-3.27%	2.21%	-	-
Horiz. %	86.51%	89.04%	88.47%	97.07%	98.87%	102.21%	100.00%	-
EPS	5.41	8.34	19.68	-2.32	-3.87	-9.12	-11.56	-
YoY %	-35.13%	-57.62%	948.28%	40.05%	57.57%	21.11%	-	-
Horiz. %	-46.80%	-72.15%	-170.24%	20.07%	33.48%	78.89%	100.00%	-
DPS	8.00	9.00	4.00	10.50	12.40	13.60	14.00	-31.16%
YoY %	-11.11%	125.00%	-61.90%	-15.32%	-8.82%	-2.86%	-	-
Horiz. %	57.14%	64.29%	28.57%	75.00%	88.57%	97.14%	100.00%	-
NAPS	1.59	1.51	1.51	1.52	1.54	1.55	1.56	1.27%
YoY %	5.30%	0.00%	-0.66%	-1.30%	-0.65%	-0.64%	-	-
Horiz. %	101.92%	96.79%	96.79%	97.44%	98.72%	99.36%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 245,954
RPS	112.09	115.44	114.95	126.43	129.67	134.16	131.12	-9.93%
YoY %	-2.90%	0.43%	-9.08%	-2.50%	-3.35%	2.32%	-	-
Horiz. %	85.49%	88.04%	87.67%	96.42%	98.89%	102.32%	100.00%	-
EPS	4.32	6.66	15.74	-1.87	-3.12	-7.36	-9.33	-
YoY %	-35.14%	-57.69%	941.71%	40.06%	57.61%	21.11%	-	-
Horiz. %	-46.30%	-71.38%	-168.70%	20.04%	33.44%	78.89%	100.00%	-
DPS	6.38	7.18	3.20	8.41	10.01	10.98	11.29	-31.67%
YoY %	-11.14%	124.37%	-61.95%	-15.98%	-8.83%	-2.75%	-	-
Horiz. %	56.51%	63.60%	28.34%	74.49%	88.66%	97.25%	100.00%	-
NAPS	1.2676	1.2044	1.2071	1.2181	1.2427	1.2517	1.2584	0.48%
YoY %	5.25%	-0.22%	-0.90%	-1.98%	-0.72%	-0.53%	-	-
Horiz. %	100.73%	95.71%	95.92%	96.80%	98.75%	99.47%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.30	1.28	1.30	1.32	1.31	1.35	1.43	-
P/RPS	0.92	0.88	0.90	0.84	0.82	0.81	0.88	3.01%
YoY %	4.55%	-2.22%	7.14%	2.44%	1.23%	-7.95%	-	-
Horiz. %	104.55%	100.00%	102.27%	95.45%	93.18%	92.05%	100.00%	-
P/EPS	24.02	15.33	6.60	-56.55	-33.88	-14.80	-12.37	-
YoY %	56.69%	132.27%	111.67%	-66.91%	-128.92%	-19.64%	-	-
Horiz. %	-194.18%	-123.93%	-53.35%	457.15%	273.89%	119.64%	100.00%	-
EY	4.16	6.52	15.15	-1.77	-2.95	-6.76	-8.08	-
YoY %	-36.20%	-56.96%	955.93%	40.00%	56.36%	16.34%	-	-
Horiz. %	-51.49%	-80.69%	-187.50%	21.91%	36.51%	83.66%	100.00%	-
DY	6.15	7.03	3.08	7.95	9.47	10.07	9.79	-26.67%
YoY %	-12.52%	128.25%	-61.26%	-16.05%	-5.96%	2.86%	-	-
Horiz. %	62.82%	71.81%	31.46%	81.21%	96.73%	102.86%	100.00%	-
P/NAPS	0.82	0.85	0.86	0.87	0.85	0.87	0.92	-7.39%
YoY %	-3.53%	-1.16%	-1.15%	2.35%	-2.30%	-5.43%	-	-
Horiz. %	89.13%	92.39%	93.48%	94.57%	92.39%	94.57%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	19/05/17	22/02/17	30/11/16	25/08/16	30/05/16	18/02/16	-
Price	1.26	1.33	1.27	1.30	1.29	1.31	1.42	-
P/RPS	0.90	0.92	0.88	0.82	0.80	0.79	0.87	2.28%
YoY %	-2.17%	4.55%	7.32%	2.50%	1.27%	-9.20%	-	-
Horiz. %	103.45%	105.75%	101.15%	94.25%	91.95%	90.80%	100.00%	-
P/EPS	23.28	15.93	6.45	-55.70	-33.36	-14.36	-12.28	-
YoY %	46.14%	146.98%	111.58%	-66.97%	-132.31%	-16.94%	-	-
Horiz. %	-189.58%	-129.72%	-52.52%	453.58%	271.66%	116.94%	100.00%	-
EY	4.30	6.28	15.50	-1.80	-3.00	-6.96	-8.14	-
YoY %	-31.53%	-59.48%	961.11%	40.00%	56.90%	14.50%	-	-
Horiz. %	-52.83%	-77.15%	-190.42%	22.11%	36.86%	85.50%	100.00%	-
DY	6.35	6.77	3.15	8.08	9.61	10.38	9.86	-25.44%
YoY %	-6.20%	114.92%	-61.01%	-15.92%	-7.42%	5.27%	-	-
Horiz. %	64.40%	68.66%	31.95%	81.95%	97.46%	105.27%	100.00%	-
P/NAPS	0.79	0.88	0.84	0.86	0.84	0.85	0.91	-9.00%
YoY %	-10.23%	4.76%	-2.33%	2.38%	-1.18%	-6.59%	-	-
Horiz. %	86.81%	96.70%	92.31%	94.51%	92.31%	93.41%	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