[P&O] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -116.22%
YoY- -158.91%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 374,394 288,006 198,650 97,071 464,844 360,708 249,371 31.01%
PBT 37,314 24,444 12,488 -1,460 62,272 17,137 -6,098 -
Tax -18,170 -13,304 -9,592 -2,298 -9,059 -2,295 3,507 -
NP 19,144 11,140 2,896 -3,758 53,213 14,842 -2,591 -
-
NP to SH -5,539 -6,930 -10,905 -6,904 42,570 13,611 3,301 -
-
Tax Rate 48.69% 54.43% 76.81% - 14.55% 13.39% - -
Total Cost 355,250 276,866 195,754 100,829 411,631 345,866 251,962 25.65%
-
Net Worth 360,717 368,006 370,674 372,672 386,127 369,681 368,651 -1.43%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 24,917 22,223 16,261 8,361 26,141 21,364 14,456 43.61%
Div Payout % 0.00% 0.00% 0.00% 0.00% 61.41% 156.97% 437.96% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 360,717 368,006 370,674 372,672 386,127 369,681 368,651 -1.43%
NOSH 245,954 238,965 239,144 238,892 239,830 240,052 240,948 1.37%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.11% 3.87% 1.46% -3.87% 11.45% 4.11% -1.04% -
ROE -1.54% -1.88% -2.94% -1.85% 11.02% 3.68% 0.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 157.76 120.52 83.07 40.63 193.82 150.26 103.50 32.34%
EPS -2.32 -2.90 -4.56 -2.89 17.75 5.67 1.37 -
DPS 10.50 9.30 6.80 3.50 10.90 8.90 6.00 45.07%
NAPS 1.52 1.54 1.55 1.56 1.61 1.54 1.53 -0.43%
Adjusted Per Share Value based on latest NOSH - 238,892
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 126.55 97.35 67.14 32.81 157.12 121.92 84.29 31.01%
EPS -1.87 -2.34 -3.69 -2.33 14.39 4.60 1.12 -
DPS 8.42 7.51 5.50 2.83 8.84 7.22 4.89 43.51%
NAPS 1.2192 1.2439 1.2529 1.2597 1.3051 1.2495 1.2461 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.32 1.31 1.35 1.43 1.37 1.40 1.46 -
P/RPS 0.84 1.09 1.63 3.52 0.71 0.93 1.41 -29.13%
P/EPS -56.55 -45.17 -29.61 -49.48 7.72 24.69 106.57 -
EY -1.77 -2.21 -3.38 -2.02 12.96 4.05 0.94 -
DY 7.95 7.10 5.04 2.45 7.96 6.36 4.11 55.05%
P/NAPS 0.87 0.85 0.87 0.92 0.85 0.91 0.95 -5.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 30/05/16 18/02/16 26/11/15 24/08/15 28/05/15 -
Price 1.30 1.29 1.31 1.42 1.40 1.37 1.47 -
P/RPS 0.82 1.07 1.58 3.49 0.72 0.91 1.42 -30.58%
P/EPS -55.70 -44.48 -28.73 -49.13 7.89 24.16 107.30 -
EY -1.80 -2.25 -3.48 -2.04 12.68 4.14 0.93 -
DY 8.08 7.21 5.19 2.46 7.79 6.50 4.08 57.50%
P/NAPS 0.86 0.84 0.85 0.91 0.87 0.89 0.96 -7.05%

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