[P&O] QoQ Cumulative 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- 44.13%
YoY- -44.7%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 249,371 125,496 541,129 411,775 278,043 137,602 563,417 -41.95%
PBT -6,098 20,313 69,305 45,489 32,206 13,164 65,735 -
Tax 3,507 -1,836 -20,629 -14,072 -11,256 -4,153 -15,616 -
NP -2,591 18,477 48,676 31,417 20,950 9,011 50,119 -
-
NP to SH 3,301 11,720 24,708 15,367 10,662 3,954 36,909 -80.03%
-
Tax Rate - 9.04% 29.77% 30.93% 34.95% 31.55% 23.76% -
Total Cost 251,962 107,019 492,453 380,358 257,093 128,591 513,298 -37.80%
-
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 14,456 8,405 18,302 14,451 7,719 2,425 63,805 -62.86%
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 0.90% 3.03% 6.33% 3.96% 2.76% 1.04% 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 103.50 52.25 224.70 170.96 115.26 56.73 231.27 -41.52%
EPS 1.37 4.88 10.26 6.38 4.42 1.63 15.15 -79.88%
DPS 6.00 3.50 7.60 6.00 3.20 1.00 26.19 -62.59%
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 84.29 42.42 182.90 139.18 93.98 46.51 190.44 -41.95%
EPS 1.12 3.96 8.35 5.19 3.60 1.34 12.48 -79.98%
DPS 4.89 2.84 6.19 4.88 2.61 0.82 21.57 -62.85%
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 1.41 2.53 0.62 0.82 1.21 2.52 0.60 76.84%
P/EPS 106.57 27.05 13.65 21.94 31.67 87.73 9.17 413.83%
EY 0.94 3.70 7.33 4.56 3.16 1.14 10.90 -80.50%
DY 4.11 2.65 5.43 4.29 2.29 0.70 18.84 -63.79%
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 1.42 2.64 0.61 0.82 1.20 2.49 0.64 70.19%
P/EPS 107.30 28.28 13.45 21.94 31.22 86.50 9.83 392.79%
EY 0.93 3.54 7.43 4.56 3.20 1.16 10.17 -79.73%
DY 4.08 2.54 5.51 4.29 2.32 0.71 17.58 -62.26%
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