[P&O] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	464,844	480,944	498,742	501,984	541,129	549,033	556,086	-11.25%
YoY %	-3.35%	-3.57%	-0.65%	-7.23%	-1.44%	-1.27%	-	-
Horiz. %	83.59%	86.49%	89.69%	90.27%	97.31%	98.73%	100.00%	-
PBT	62,272	22,849	-12,196	81,252	69,305	60,652	64,412	-2.22%
YoY %	172.54%	287.35%	-115.01%	17.24%	14.27%	-5.84%	-	-
Horiz. %	96.68%	35.47%	-18.93%	126.14%	107.60%	94.16%	100.00%	-
Tax	-9,059	-3,060	7,014	-7,344	-20,629	-18,762	-22,512	-45.46%
YoY %	-196.05%	-143.63%	195.51%	64.40%	-9.95%	16.66%	-	-
Horiz. %	40.24%	13.59%	-31.16%	32.62%	91.64%	83.34%	100.00%	-
NP	53,213	19,789	-5,182	73,908	48,676	41,889	41,900	17.25%
YoY %	168.90%	481.88%	-107.01%	51.84%	16.20%	-0.03%	-	-
Horiz. %	127.00%	47.23%	-12.37%	176.39%	116.17%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,570	18,148	6,602	46,880	24,708	20,489	21,324	58.47%
YoY %	134.57%	174.89%	-85.92%	89.74%	20.59%	-3.92%	-	-
Horiz. %	199.63%	85.11%	30.96%	219.85%	115.87%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.55%	13.39%	-	9.04%	29.77%	30.93%	34.95%	-
YoY %	8.66%	0.00%	-	-69.63%	-3.75%	-11.50%	-	-
Horiz. %	41.63%	38.31%	-	25.87%	85.18%	88.50%	100.00%	-
Total Cost	411,631	461,154	503,924	428,076	492,453	507,144	514,186	-13.77%
YoY %	-10.74%	-8.49%	17.72%	-13.07%	-2.90%	-1.37%	-	-
Horiz. %	80.05%	89.69%	98.00%	83.25%	95.77%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	386,127	369,681	368,651	386,663	390,126	387,787	385,954	0.02%
YoY %	4.45%	0.28%	-4.66%	-0.89%	0.60%	0.47%	-	-
Horiz. %	100.04%	95.78%	95.52%	100.18%	101.08%	100.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	26,141	28,486	28,913	33,622	18,302	19,268	15,438	42.01%
YoY %	-8.23%	-1.48%	-14.01%	83.71%	-5.01%	24.81%	-	-
Horiz. %	169.33%	184.52%	187.28%	217.79%	118.55%	124.81%	100.00%	-
Div Payout %	61.41%	156.97%	437.96%	71.72%	74.07%	94.04%	72.40%	-
YoY %	-60.88%	-64.16%	510.65%	-3.17%	-21.24%	29.89%	-	-
Horiz. %	84.82%	216.81%	604.92%	99.06%	102.31%	129.89%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	386,127	369,681	368,651	386,663	390,126	387,787	385,954	0.02%
YoY %	4.45%	0.28%	-4.66%	-0.89%	0.60%	0.47%	-	-
Horiz. %	100.04%	95.78%	95.52%	100.18%	101.08%	100.47%	100.00%	-
NOSH	239,830	240,052	240,948	240,163	240,818	240,862	241,221	-0.38%
YoY %	-0.09%	-0.37%	0.33%	-0.27%	-0.02%	-0.15%	-	-
Horiz. %	99.42%	99.52%	99.89%	99.56%	99.83%	99.85%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	11.45%	4.11%	-1.04%	14.72%	9.00%	7.63%	7.53%	-
YoY %	178.59%	495.19%	-107.07%	63.56%	17.96%	1.33%	-	-
Horiz. %	152.06%	54.58%	-13.81%	195.48%	119.52%	101.33%	100.00%	-
ROE	11.02%	4.91%	1.79%	12.12%	6.33%	5.28%	5.53%	-
YoY %	124.44%	174.30%	-85.23%	91.47%	19.89%	-4.52%	-	-
Horiz. %	199.28%	88.79%	32.37%	219.17%	114.47%	95.48%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	193.82	200.35	206.99	209.02	224.70	227.95	230.53	-10.91%
YoY %	-3.26%	-3.21%	-0.97%	-6.98%	-1.43%	-1.12%	-	-
Horiz. %	84.08%	86.91%	89.79%	90.67%	97.47%	98.88%	100.00%	-
EPS	17.75	7.56	2.74	19.52	10.26	8.51	8.84	59.09%
YoY %	134.79%	175.91%	-85.96%	90.25%	20.56%	-3.73%	-	-
Horiz. %	200.79%	85.52%	31.00%	220.81%	116.06%	96.27%	100.00%	-
DPS	10.90	11.87	12.00	14.00	7.60	8.00	6.40	42.56%
YoY %	-8.17%	-1.08%	-14.29%	84.21%	-5.00%	25.00%	-	-
Horiz. %	170.31%	185.47%	187.50%	218.75%	118.75%	125.00%	100.00%	-
NAPS	1.61	1.54	1.53	1.61	1.62	1.61	1.60	0.41%
YoY %	4.55%	0.65%	-4.97%	-0.62%	0.62%	0.63%	-	-
Horiz. %	100.63%	96.25%	95.62%	100.63%	101.25%	100.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 240,163
RPS	157.12	162.56	168.58	169.67	182.90	185.58	187.96	-11.25%
YoY %	-3.35%	-3.57%	-0.64%	-7.23%	-1.44%	-1.27%	-	-
Horiz. %	83.59%	86.49%	89.69%	90.27%	97.31%	98.73%	100.00%	-
EPS	14.39	6.13	2.23	15.85	8.35	6.93	7.21	58.45%
YoY %	134.75%	174.89%	-85.93%	89.82%	20.49%	-3.88%	-	-
Horiz. %	199.58%	85.02%	30.93%	219.83%	115.81%	96.12%	100.00%	-
DPS	8.84	9.63	9.77	11.36	6.19	6.51	5.22	42.03%
YoY %	-8.20%	-1.43%	-14.00%	83.52%	-4.92%	24.71%	-	-
Horiz. %	169.35%	184.48%	187.16%	217.62%	118.58%	124.71%	100.00%	-
NAPS	1.3051	1.2495	1.2461	1.3069	1.3186	1.3107	1.3045	0.03%
YoY %	4.45%	0.27%	-4.65%	-0.89%	0.60%	0.48%	-	-
Horiz. %	100.05%	95.78%	95.52%	100.18%	101.08%	100.48%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.37	1.40	1.46	1.32	1.40	1.40	1.40	-
P/RPS	0.71	0.70	0.71	0.63	0.62	0.61	0.61	10.64%
YoY %	1.43%	-1.41%	12.70%	1.61%	1.64%	0.00%	-	-
Horiz. %	116.39%	114.75%	116.39%	103.28%	101.64%	100.00%	100.00%	-
P/EPS	7.72	18.52	53.28	6.76	13.65	16.46	15.84	-38.04%
YoY %	-58.32%	-65.24%	688.17%	-50.48%	-17.07%	3.91%	-	-
Horiz. %	48.74%	116.92%	336.36%	42.68%	86.17%	103.91%	100.00%	-
EY	12.96	5.40	1.88	14.79	7.33	6.08	6.31	61.50%
YoY %	140.00%	187.23%	-87.29%	101.77%	20.56%	-3.65%	-	-
Horiz. %	205.39%	85.58%	29.79%	234.39%	116.16%	96.35%	100.00%	-
DY	7.96	8.48	8.22	10.61	5.43	5.71	4.57	44.71%
YoY %	-6.13%	3.16%	-22.53%	95.40%	-4.90%	24.95%	-	-
Horiz. %	174.18%	185.56%	179.87%	232.17%	118.82%	124.95%	100.00%	-
P/NAPS	0.85	0.91	0.95	0.82	0.86	0.87	0.88	-2.28%
YoY %	-6.59%	-4.21%	15.85%	-4.65%	-1.15%	-1.14%	-	-
Horiz. %	96.59%	103.41%	107.95%	93.18%	97.73%	98.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	24/08/15	28/05/15	25/02/15	27/11/14	28/08/14	29/05/14	-
Price	1.40	1.37	1.47	1.38	1.38	1.40	1.38	-
P/RPS	0.72	0.68	0.71	0.66	0.61	0.61	0.60	12.91%
YoY %	5.88%	-4.23%	7.58%	8.20%	0.00%	1.67%	-	-
Horiz. %	120.00%	113.33%	118.33%	110.00%	101.67%	101.67%	100.00%	-
P/EPS	7.89	18.12	53.65	7.07	13.45	16.46	15.61	-36.52%
YoY %	-56.46%	-66.23%	658.84%	-47.43%	-18.29%	5.45%	-	-
Horiz. %	50.54%	116.08%	343.69%	45.29%	86.16%	105.45%	100.00%	-
EY	12.68	5.52	1.86	14.14	7.43	6.08	6.41	57.51%
YoY %	129.71%	196.77%	-86.85%	90.31%	22.20%	-5.15%	-	-
Horiz. %	197.82%	86.12%	29.02%	220.59%	115.91%	94.85%	100.00%	-
DY	7.79	8.66	8.16	10.14	5.51	5.71	4.64	41.21%
YoY %	-10.05%	6.13%	-19.53%	84.03%	-3.50%	23.06%	-	-
Horiz. %	167.89%	186.64%	175.86%	218.53%	118.75%	123.06%	100.00%	-
P/NAPS	0.87	0.89	0.96	0.86	0.85	0.87	0.86	0.77%
YoY %	-2.25%	-7.29%	11.63%	1.18%	-2.30%	1.16%	-	-
Horiz. %	101.16%	103.49%	111.63%	100.00%	98.84%	101.16%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

292

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

HLIND

HONG LEONG INDUSTRIES BHD

275

JCY

JCY INTERNATIONAL BERHAD

196

PBBANK

PUBLIC BANK BHD

138

GENM

GENTING MALAYSIA BERHAD

106

YTLPOWR

YTL POWER INTERNATIONAL BHD

103

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More