[P&O] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	360,708	249,371	125,496	541,129	411,775	278,043	137,602	90.45%
YoY %	44.65%	98.71%	-76.81%	31.41%	48.10%	102.06%	-	-
Horiz. %	262.14%	181.23%	91.20%	393.26%	299.25%	202.06%	100.00%	-
PBT	17,137	-6,098	20,313	69,305	45,489	32,206	13,164	19.28%
YoY %	381.03%	-130.02%	-70.69%	52.36%	41.24%	144.65%	-	-
Horiz. %	130.18%	-46.32%	154.31%	526.47%	345.56%	244.65%	100.00%	-
Tax	-2,295	3,507	-1,836	-20,629	-14,072	-11,256	-4,153	-32.73%
YoY %	-165.44%	291.01%	91.10%	-46.60%	-25.02%	-171.03%	-	-
Horiz. %	55.26%	-84.44%	44.21%	496.73%	338.84%	271.03%	100.00%	-
NP	14,842	-2,591	18,477	48,676	31,417	20,950	9,011	39.59%
YoY %	672.83%	-114.02%	-62.04%	54.94%	49.96%	132.49%	-	-
Horiz. %	164.71%	-28.75%	205.05%	540.18%	348.65%	232.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,611	3,301	11,720	24,708	15,367	10,662	3,954	128.49%
YoY %	312.33%	-71.83%	-52.57%	60.79%	44.13%	169.65%	-	-
Horiz. %	344.23%	83.49%	296.41%	624.89%	388.64%	269.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.39%	-	9.04%	29.77%	30.93%	34.95%	31.55%	-
YoY %	0.00%	-	-69.63%	-3.75%	-11.50%	10.78%	-	-
Horiz. %	42.44%	-	28.65%	94.36%	98.03%	110.78%	100.00%	-
Total Cost	345,866	251,962	107,019	492,453	380,358	257,093	128,591	93.75%
YoY %	37.27%	135.44%	-78.27%	29.47%	47.95%	99.93%	-	-
Horiz. %	268.97%	195.94%	83.22%	382.96%	295.79%	199.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,681	368,651	386,663	390,126	387,787	385,954	378,419	-1.54%
YoY %	0.28%	-4.66%	-0.89%	0.60%	0.47%	1.99%	-	-
Horiz. %	97.69%	97.42%	102.18%	103.09%	102.48%	101.99%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	21,364	14,456	8,405	18,302	14,451	7,719	2,425	328.26%
YoY %	47.79%	71.99%	-54.08%	26.65%	87.21%	218.31%	-	-
Horiz. %	880.99%	596.12%	346.60%	754.72%	595.92%	318.31%	100.00%	-
Div Payout %	156.97%	437.96%	71.72%	74.07%	94.04%	72.40%	61.35%	-
YoY %	-64.16%	510.65%	-3.17%	-21.24%	29.89%	18.01%	-	-
Horiz. %	255.86%	713.87%	116.90%	120.73%	153.28%	118.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	369,681	368,651	386,663	390,126	387,787	385,954	378,419	-1.54%
YoY %	0.28%	-4.66%	-0.89%	0.60%	0.47%	1.99%	-	-
Horiz. %	97.69%	97.42%	102.18%	103.09%	102.48%	101.99%	100.00%	-
NOSH	240,052	240,948	240,163	240,818	240,862	241,221	242,576	-0.69%
YoY %	-0.37%	0.33%	-0.27%	-0.02%	-0.15%	-0.56%	-	-
Horiz. %	98.96%	99.33%	99.01%	99.28%	99.29%	99.44%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	4.11%	-1.04%	14.72%	9.00%	7.63%	7.53%	6.55%	-
YoY %	495.19%	-107.07%	63.56%	17.96%	1.33%	14.96%	-	-
Horiz. %	62.75%	-15.88%	224.73%	137.40%	116.49%	114.96%	100.00%	-
ROE	3.68%	0.90%	3.03%	6.33%	3.96%	2.76%	1.04%	-
YoY %	308.89%	-70.30%	-52.13%	59.85%	43.48%	165.38%	-	-
Horiz. %	353.85%	86.54%	291.35%	608.65%	380.77%	265.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	150.26	103.50	52.25	224.70	170.96	115.26	56.73	91.77%
YoY %	45.18%	98.09%	-76.75%	31.43%	48.33%	103.17%	-	-
Horiz. %	264.87%	182.44%	92.10%	396.09%	301.36%	203.17%	100.00%	-
EPS	5.67	1.37	4.88	10.26	6.38	4.42	1.63	130.10%
YoY %	313.87%	-71.93%	-52.44%	60.82%	44.34%	171.17%	-	-
Horiz. %	347.85%	84.05%	299.39%	629.45%	391.41%	271.17%	100.00%	-
DPS	8.90	6.00	3.50	7.60	6.00	3.20	1.00	331.18%
YoY %	48.33%	71.43%	-53.95%	26.67%	87.50%	220.00%	-	-
Horiz. %	890.00%	600.00%	350.00%	760.00%	600.00%	320.00%	100.00%	-
NAPS	1.54	1.53	1.61	1.62	1.61	1.60	1.56	-0.85%
YoY %	0.65%	-4.97%	-0.62%	0.62%	0.63%	2.56%	-	-
Horiz. %	98.72%	98.08%	103.21%	103.85%	103.21%	102.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 240,128
RPS	121.80	84.21	42.38	182.73	139.05	93.89	46.47	90.43%
YoY %	44.64%	98.70%	-76.81%	31.41%	48.10%	102.04%	-	-
Horiz. %	262.10%	181.21%	91.20%	393.22%	299.23%	202.04%	100.00%	-
EPS	4.60	1.11	3.96	8.34	5.19	3.60	1.34	128.07%
YoY %	314.41%	-71.97%	-52.52%	60.69%	44.17%	168.66%	-	-
Horiz. %	343.28%	82.84%	295.52%	622.39%	387.31%	268.66%	100.00%	-
DPS	7.21	4.88	2.84	6.18	4.88	2.61	0.82	327.70%
YoY %	47.75%	71.83%	-54.05%	26.64%	86.97%	218.29%	-	-
Horiz. %	879.27%	595.12%	346.34%	753.66%	595.12%	318.29%	100.00%	-
NAPS	1.2483	1.2449	1.3057	1.3174	1.3095	1.3033	1.2778	-1.54%
YoY %	0.27%	-4.66%	-0.89%	0.60%	0.48%	2.00%	-	-
Horiz. %	97.69%	97.43%	102.18%	103.10%	102.48%	102.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	1.40	1.46	1.32	1.40	1.40	1.40	1.43	-
P/RPS	0.93	1.41	2.53	0.62	0.82	1.21	2.52	-48.64%
YoY %	-34.04%	-44.27%	308.06%	-24.39%	-32.23%	-51.98%	-	-
Horiz. %	36.90%	55.95%	100.40%	24.60%	32.54%	48.02%	100.00%	-
P/EPS	24.69	106.57	27.05	13.65	21.94	31.67	87.73	-57.15%
YoY %	-76.83%	293.97%	98.17%	-37.78%	-30.72%	-63.90%	-	-
Horiz. %	28.14%	121.47%	30.83%	15.56%	25.01%	36.10%	100.00%	-
EY	4.05	0.94	3.70	7.33	4.56	3.16	1.14	133.36%
YoY %	330.85%	-74.59%	-49.52%	60.75%	44.30%	177.19%	-	-
Horiz. %	355.26%	82.46%	324.56%	642.98%	400.00%	277.19%	100.00%	-
DY	6.36	4.11	2.65	5.43	4.29	2.29	0.70	337.18%
YoY %	54.74%	55.09%	-51.20%	26.57%	87.34%	227.14%	-	-
Horiz. %	908.57%	587.14%	378.57%	775.71%	612.86%	327.14%	100.00%	-
P/NAPS	0.91	0.95	0.82	0.86	0.87	0.88	0.92	-0.72%
YoY %	-4.21%	15.85%	-4.65%	-1.15%	-1.14%	-4.35%	-	-
Horiz. %	98.91%	103.26%	89.13%	93.48%	94.57%	95.65%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	28/05/15	25/02/15	27/11/14	28/08/14	29/05/14	26/02/14	-
Price	1.37	1.47	1.38	1.38	1.40	1.38	1.41	-
P/RPS	0.91	1.42	2.64	0.61	0.82	1.20	2.49	-48.97%
YoY %	-35.92%	-46.21%	332.79%	-25.61%	-31.67%	-51.81%	-	-
Horiz. %	36.55%	57.03%	106.02%	24.50%	32.93%	48.19%	100.00%	-
P/EPS	24.16	107.30	28.28	13.45	21.94	31.22	86.50	-57.37%
YoY %	-77.48%	279.42%	110.26%	-38.70%	-29.72%	-63.91%	-	-
Horiz. %	27.93%	124.05%	32.69%	15.55%	25.36%	36.09%	100.00%	-
EY	4.14	0.93	3.54	7.43	4.56	3.20	1.16	134.08%
YoY %	345.16%	-73.73%	-52.36%	62.94%	42.50%	175.86%	-	-
Horiz. %	356.90%	80.17%	305.17%	640.52%	393.10%	275.86%	100.00%	-
DY	6.50	4.08	2.54	5.51	4.29	2.32	0.71	339.40%
YoY %	59.31%	60.63%	-53.90%	28.44%	84.91%	226.76%	-	-
Horiz. %	915.49%	574.65%	357.75%	776.06%	604.23%	326.76%	100.00%	-
P/NAPS	0.89	0.96	0.86	0.85	0.87	0.86	0.90	-0.74%
YoY %	-7.29%	11.63%	1.18%	-2.30%	1.16%	-4.44%	-	-
Horiz. %	98.89%	106.67%	95.56%	94.44%	96.67%	95.56%	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