[P&O] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	541,129	411,775	278,043	137,602	563,417	421,033	282,537	54.16%
YoY %	31.41%	48.10%	102.06%	-75.58%	33.82%	49.02%	-	-
Horiz. %	191.53%	145.74%	98.41%	48.70%	199.41%	149.02%	100.00%	-
PBT	69,305	45,489	32,206	13,164	65,735	43,147	31,458	69.23%
YoY %	52.36%	41.24%	144.65%	-79.97%	52.35%	37.16%	-	-
Horiz. %	220.31%	144.60%	102.38%	41.85%	208.96%	137.16%	100.00%	-
Tax	-20,629	-14,072	-11,256	-4,153	-15,616	-12,665	-9,053	73.07%
YoY %	-46.60%	-25.02%	-171.03%	73.41%	-23.30%	-39.90%	-	-
Horiz. %	227.87%	155.44%	124.33%	45.87%	172.50%	139.90%	100.00%	-
NP	48,676	31,417	20,950	9,011	50,119	30,482	22,405	67.66%
YoY %	54.94%	49.96%	132.49%	-82.02%	64.42%	36.05%	-	-
Horiz. %	217.26%	140.22%	93.51%	40.22%	223.70%	136.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,708	15,367	10,662	3,954	36,909	27,787	22,405	6.73%
YoY %	60.79%	44.13%	169.65%	-89.29%	32.83%	24.02%	-	-
Horiz. %	110.28%	68.59%	47.59%	17.65%	164.74%	124.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.77%	30.93%	34.95%	31.55%	23.76%	29.35%	28.78%	-
YoY %	-3.75%	-11.50%	10.78%	32.79%	-19.05%	1.98%	-	-
Horiz. %	103.44%	107.47%	121.44%	109.62%	82.56%	101.98%	100.00%	-
Total Cost	492,453	380,358	257,093	128,591	513,298	390,551	260,132	52.97%
YoY %	29.47%	47.95%	99.93%	-74.95%	31.43%	50.14%	-	-
Horiz. %	189.31%	146.22%	98.83%	49.43%	197.32%	150.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	390,126	387,787	385,954	378,419	380,053	372,930	253,825	33.14%
YoY %	0.60%	0.47%	1.99%	-0.43%	1.91%	46.92%	-	-
Horiz. %	153.70%	152.78%	152.06%	149.09%	149.73%	146.92%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	18,302	14,451	7,719	2,425	63,805	60,180	9,030	60.08%
YoY %	26.65%	87.21%	218.31%	-96.20%	6.02%	566.45%	-	-
Horiz. %	202.68%	160.03%	85.48%	26.85%	706.59%	666.45%	100.00%	-
Div Payout %	74.07%	94.04%	72.40%	61.35%	172.87%	216.58%	40.31%	-
YoY %	-21.24%	29.89%	18.01%	-64.51%	-20.18%	437.29%	-	-
Horiz. %	183.75%	233.29%	179.61%	152.20%	428.85%	537.29%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	390,126	387,787	385,954	378,419	380,053	372,930	253,825	33.14%
YoY %	0.60%	0.47%	1.99%	-0.43%	1.91%	46.92%	-	-
Horiz. %	153.70%	152.78%	152.06%	149.09%	149.73%	146.92%	100.00%	-
NOSH	240,818	240,862	241,221	242,576	243,623	243,745	244,063	-0.88%
YoY %	-0.02%	-0.15%	-0.56%	-0.43%	-0.05%	-0.13%	-	-
Horiz. %	98.67%	98.69%	98.84%	99.39%	99.82%	99.87%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	9.00%	7.63%	7.53%	6.55%	8.90%	7.24%	7.93%	-
YoY %	17.96%	1.33%	14.96%	-26.40%	22.93%	-8.70%	-	-
Horiz. %	113.49%	96.22%	94.96%	82.60%	112.23%	91.30%	100.00%	-
ROE	6.33%	3.96%	2.76%	1.04%	9.71%	7.45%	8.83%	-
YoY %	59.85%	43.48%	165.38%	-89.29%	30.34%	-15.63%	-	-
Horiz. %	71.69%	44.85%	31.26%	11.78%	109.97%	84.37%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	224.70	170.96	115.26	56.73	231.27	172.73	115.76	55.54%
YoY %	31.43%	48.33%	103.17%	-75.47%	33.89%	49.21%	-	-
Horiz. %	194.11%	147.68%	99.57%	49.01%	199.78%	149.21%	100.00%	-
EPS	10.26	6.38	4.42	1.63	15.15	11.40	9.18	7.68%
YoY %	60.82%	44.34%	171.17%	-89.24%	32.89%	24.18%	-	-
Horiz. %	111.76%	69.50%	48.15%	17.76%	165.03%	124.18%	100.00%	-
DPS	7.60	6.00	3.20	1.00	26.19	24.69	3.70	61.51%
YoY %	26.67%	87.50%	220.00%	-96.18%	6.08%	567.30%	-	-
Horiz. %	205.41%	162.16%	86.49%	27.03%	707.84%	667.30%	100.00%	-
NAPS	1.62	1.61	1.60	1.56	1.56	1.53	1.04	34.33%
YoY %	0.62%	0.63%	2.56%	0.00%	1.96%	47.12%	-	-
Horiz. %	155.77%	154.81%	153.85%	150.00%	150.00%	147.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 242,576
RPS	182.73	139.05	93.89	46.47	190.25	142.17	95.41	54.16%
YoY %	31.41%	48.10%	102.04%	-75.57%	33.82%	49.01%	-	-
Horiz. %	191.52%	145.74%	98.41%	48.71%	199.40%	149.01%	100.00%	-
EPS	8.34	5.19	3.60	1.34	12.46	9.38	7.57	6.66%
YoY %	60.69%	44.17%	168.66%	-89.25%	32.84%	23.91%	-	-
Horiz. %	110.17%	68.56%	47.56%	17.70%	164.60%	123.91%	100.00%	-
DPS	6.18	4.88	2.61	0.82	21.55	20.32	3.05	60.05%
YoY %	26.64%	86.97%	218.29%	-96.19%	6.05%	566.23%	-	-
Horiz. %	202.62%	160.00%	85.57%	26.89%	706.56%	666.23%	100.00%	-
NAPS	1.3174	1.3095	1.3033	1.2778	1.2834	1.2593	0.8571	33.15%
YoY %	0.60%	0.48%	2.00%	-0.44%	1.91%	46.93%	-	-
Horiz. %	153.70%	152.78%	152.06%	149.08%	149.74%	146.93%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.40	1.40	1.40	1.43	1.39	1.48	1.41	-
P/RPS	0.62	0.82	1.21	2.52	0.60	0.86	1.22	-36.29%
YoY %	-24.39%	-32.23%	-51.98%	320.00%	-30.23%	-29.51%	-	-
Horiz. %	50.82%	67.21%	99.18%	206.56%	49.18%	70.49%	100.00%	-
P/EPS	13.65	21.94	31.67	87.73	9.17	12.98	15.36	-7.56%
YoY %	-37.78%	-30.72%	-63.90%	856.71%	-29.35%	-15.49%	-	-
Horiz. %	88.87%	142.84%	206.18%	571.16%	59.70%	84.51%	100.00%	-
EY	7.33	4.56	3.16	1.14	10.90	7.70	6.51	8.22%
YoY %	60.75%	44.30%	177.19%	-89.54%	41.56%	18.28%	-	-
Horiz. %	112.60%	70.05%	48.54%	17.51%	167.43%	118.28%	100.00%	-
DY	5.43	4.29	2.29	0.70	18.84	16.68	2.62	62.48%
YoY %	26.57%	87.34%	227.14%	-96.28%	12.95%	536.64%	-	-
Horiz. %	207.25%	163.74%	87.40%	26.72%	719.08%	636.64%	100.00%	-
P/NAPS	0.86	0.87	0.88	0.92	0.89	0.97	1.36	-26.30%
YoY %	-1.15%	-1.14%	-4.35%	3.37%	-8.25%	-28.68%	-	-
Horiz. %	63.24%	63.97%	64.71%	67.65%	65.44%	71.32%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	28/08/14	29/05/14	26/02/14	28/11/13	28/08/13	30/05/13	-
Price	1.38	1.40	1.38	1.41	1.49	1.32	1.74	-
P/RPS	0.61	0.82	1.20	2.49	0.64	0.76	1.50	-45.08%
YoY %	-25.61%	-31.67%	-51.81%	289.06%	-15.79%	-49.33%	-	-
Horiz. %	40.67%	54.67%	80.00%	166.00%	42.67%	50.67%	100.00%	-
P/EPS	13.45	21.94	31.22	86.50	9.83	11.58	18.95	-20.41%
YoY %	-38.70%	-29.72%	-63.91%	779.96%	-15.11%	-38.89%	-	-
Horiz. %	70.98%	115.78%	164.75%	456.46%	51.87%	61.11%	100.00%	-
EY	7.43	4.56	3.20	1.16	10.17	8.64	5.28	25.54%
YoY %	62.94%	42.50%	175.86%	-88.59%	17.71%	63.64%	-	-
Horiz. %	140.72%	86.36%	60.61%	21.97%	192.61%	163.64%	100.00%	-
DY	5.51	4.29	2.32	0.71	17.58	18.70	2.13	88.33%
YoY %	28.44%	84.91%	226.76%	-95.96%	-5.99%	777.93%	-	-
Horiz. %	258.69%	201.41%	108.92%	33.33%	825.35%	877.93%	100.00%	-
P/NAPS	0.85	0.87	0.86	0.90	0.96	0.86	1.67	-36.22%
YoY %	-2.30%	1.16%	-4.44%	-6.25%	11.63%	-48.50%	-	-
Horiz. %	50.90%	52.10%	51.50%	53.89%	57.49%	51.50%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

10 Mins

BUY

2024-06-26 16:30:00

EMA 5

5 Mins

BUY

2024-06-26 16:30:00

ADX

5 Mins

BUY

2024-06-26 16:30:00

ADX

10 Mins

BUY

2024-06-26 15:30:00

ADX

10 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

NOTION

NOTION VTEC BHD

628

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

438

PBBANK

PUBLIC BANK BHD

409

GENTING

GENTING BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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