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

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -52.57%
YoY- 196.41%
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 464,844 360,708 249,371 125,496 541,129 411,775 278,043 40.81%
PBT 62,272 17,137 -6,098 20,313 69,305 45,489 32,206 55.14%
Tax -9,059 -2,295 3,507 -1,836 -20,629 -14,072 -11,256 -13.46%
NP 53,213 14,842 -2,591 18,477 48,676 31,417 20,950 86.05%
-
NP to SH 42,570 13,611 3,301 11,720 24,708 15,367 10,662 151.46%
-
Tax Rate 14.55% 13.39% - 9.04% 29.77% 30.93% 34.95% -
Total Cost 411,631 345,866 251,962 107,019 492,453 380,358 257,093 36.82%
-
Net Worth 386,127 369,681 368,651 386,663 390,126 387,787 385,954 0.02%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 26,141 21,364 14,456 8,405 18,302 14,451 7,719 125.34%
Div Payout % 61.41% 156.97% 437.96% 71.72% 74.07% 94.04% 72.40% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 386,127 369,681 368,651 386,663 390,126 387,787 385,954 0.02%
NOSH 239,830 240,052 240,948 240,163 240,818 240,862 241,221 -0.38%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.45% 4.11% -1.04% 14.72% 9.00% 7.63% 7.53% -
ROE 11.02% 3.68% 0.90% 3.03% 6.33% 3.96% 2.76% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 193.82 150.26 103.50 52.25 224.70 170.96 115.26 41.36%
EPS 17.75 5.67 1.37 4.88 10.26 6.38 4.42 152.43%
DPS 10.90 8.90 6.00 3.50 7.60 6.00 3.20 126.21%
NAPS 1.61 1.54 1.53 1.61 1.62 1.61 1.60 0.41%
Adjusted Per Share Value based on latest NOSH - 240,163
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 157.12 121.92 84.29 42.42 182.90 139.18 93.98 40.81%
EPS 14.39 4.60 1.12 3.96 8.35 5.19 3.60 151.65%
DPS 8.84 7.22 4.89 2.84 6.19 4.88 2.61 125.36%
NAPS 1.3051 1.2495 1.2461 1.3069 1.3186 1.3107 1.3045 0.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
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 0.93 1.41 2.53 0.62 0.82 1.21 -29.88%
P/EPS 7.72 24.69 106.57 27.05 13.65 21.94 31.67 -60.94%
EY 12.96 4.05 0.94 3.70 7.33 4.56 3.16 155.99%
DY 7.96 6.36 4.11 2.65 5.43 4.29 2.29 129.29%
P/NAPS 0.85 0.91 0.95 0.82 0.86 0.87 0.88 -2.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
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 0.91 1.42 2.64 0.61 0.82 1.20 -28.84%
P/EPS 7.89 24.16 107.30 28.28 13.45 21.94 31.22 -59.99%
EY 12.68 4.14 0.93 3.54 7.43 4.56 3.20 150.19%
DY 7.79 6.50 4.08 2.54 5.51 4.29 2.32 124.06%
P/NAPS 0.87 0.89 0.96 0.86 0.85 0.87 0.86 0.77%

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