[P&O] QoQ Quarter Result on 30-Jun-2013 [#3]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Quarter Result
Revenue	140,441	137,602	142,384	138,496	141,842	140,695	141,236	-0.37%
YoY %	2.06%	-3.36%	2.81%	-2.36%	0.82%	-0.38%	-	-
Horiz. %	99.44%	97.43%	100.81%	98.06%	100.43%	99.62%	100.00%	-
PBT	19,042	13,164	22,588	11,689	18,990	12,468	25,304	-17.28%
YoY %	44.65%	-41.72%	93.24%	-38.45%	52.31%	-50.73%	-	-
Horiz. %	75.25%	52.02%	89.27%	46.19%	75.05%	49.27%	100.00%	-
Tax	-7,103	-4,153	-2,951	-3,612	-5,030	-4,023	-4,931	27.57%
YoY %	-71.03%	-40.73%	18.30%	28.19%	-25.03%	18.41%	-	-
Horiz. %	144.05%	84.22%	59.85%	73.25%	102.01%	81.59%	100.00%	-
NP	11,939	9,011	19,637	8,077	13,960	8,445	20,373	-29.99%
YoY %	32.49%	-54.11%	143.12%	-42.14%	65.30%	-58.55%	-	-
Horiz. %	58.60%	44.23%	96.39%	39.65%	68.52%	41.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,708	3,954	9,122	5,382	13,960	8,445	20,373	-52.34%
YoY %	69.65%	-56.65%	69.49%	-61.45%	65.30%	-58.55%	-	-
Horiz. %	32.93%	19.41%	44.77%	26.42%	68.52%	41.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.30%	31.55%	13.06%	30.90%	26.49%	32.27%	19.49%	-
YoY %	18.23%	141.58%	-57.73%	16.65%	-17.91%	65.57%	-	-
Horiz. %	191.38%	161.88%	67.01%	158.54%	135.92%	165.57%	100.00%	-
Total Cost	128,502	128,591	122,747	130,419	127,882	132,250	120,863	4.17%
YoY %	-0.07%	4.76%	-5.88%	1.98%	-3.30%	9.42%	-	-
Horiz. %	106.32%	106.39%	101.56%	107.91%	105.81%	109.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,688	378,419	379,475	372,599	253,375	246,515	246,723	34.49%
YoY %	1.66%	-0.28%	1.85%	47.05%	2.78%	-0.08%	-	-
Horiz. %	155.92%	153.38%	153.81%	151.02%	102.70%	99.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	5,289	2,425	5,594	1,948	2,923	9,030	9,771	-33.60%
YoY %	118.10%	-56.65%	187.17%	-33.36%	-67.63%	-7.58%	-	-
Horiz. %	54.13%	24.82%	57.25%	19.94%	29.92%	92.42%	100.00%	-
Div Payout %	78.85%	61.35%	61.33%	36.20%	20.94%	106.94%	47.96%	-
YoY %	28.52%	0.03%	69.42%	72.87%	-80.42%	122.98%	-	-
Horiz. %	164.41%	127.92%	127.88%	75.48%	43.66%	222.98%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	384,688	378,419	379,475	372,599	253,375	246,515	246,723	34.49%
YoY %	1.66%	-0.28%	1.85%	47.05%	2.78%	-0.08%	-	-
Horiz. %	155.92%	153.38%	153.81%	151.02%	102.70%	99.92%	100.00%	-
NOSH	240,430	242,576	243,253	243,529	243,630	244,075	244,280	-1.05%
YoY %	-0.88%	-0.28%	-0.11%	-0.04%	-0.18%	-0.08%	-	-
Horiz. %	98.42%	99.30%	99.58%	99.69%	99.73%	99.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	8.50%	6.55%	13.79%	5.83%	9.84%	6.00%	14.42%	-
YoY %	29.77%	-52.50%	136.54%	-40.75%	64.00%	-58.39%	-	-
Horiz. %	58.95%	45.42%	95.63%	40.43%	68.24%	41.61%	100.00%	-
ROE	1.74%	1.04%	2.40%	1.44%	5.51%	3.43%	8.26%	-
YoY %	67.31%	-56.67%	66.67%	-73.87%	60.64%	-58.47%	-	-
Horiz. %	21.07%	12.59%	29.06%	17.43%	66.71%	41.53%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	58.41	56.73	58.53	56.87	58.22	57.64	57.82	0.67%
YoY %	2.96%	-3.08%	2.92%	-2.32%	1.01%	-0.31%	-	-
Horiz. %	101.02%	98.11%	101.23%	98.36%	100.69%	99.69%	100.00%	-
EPS	2.79	1.63	3.75	2.21	5.73	3.46	8.34	-51.84%
YoY %	71.17%	-56.53%	69.68%	-61.43%	65.61%	-58.51%	-	-
Horiz. %	33.45%	19.54%	44.96%	26.50%	68.71%	41.49%	100.00%	-
DPS	2.20	1.00	2.30	0.80	1.20	3.70	4.00	-32.89%
YoY %	120.00%	-56.52%	187.50%	-33.33%	-67.57%	-7.50%	-	-
Horiz. %	55.00%	25.00%	57.50%	20.00%	30.00%	92.50%	100.00%	-
NAPS	1.60	1.56	1.56	1.53	1.04	1.01	1.01	35.93%
YoY %	2.56%	0.00%	1.96%	47.12%	2.97%	0.00%	-	-
Horiz. %	158.42%	154.46%	154.46%	151.49%	102.97%	100.00%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 243,529
RPS	47.42	46.47	48.08	46.77	47.90	47.51	47.69	-0.37%
YoY %	2.04%	-3.35%	2.80%	-2.36%	0.82%	-0.38%	-	-
Horiz. %	99.43%	97.44%	100.82%	98.07%	100.44%	99.62%	100.00%	-
EPS	2.27	1.34	3.08	1.82	4.71	2.85	6.88	-52.28%
YoY %	69.40%	-56.49%	69.23%	-61.36%	65.26%	-58.58%	-	-
Horiz. %	32.99%	19.48%	44.77%	26.45%	68.46%	41.42%	100.00%	-
DPS	1.79	0.82	1.89	0.66	0.99	3.05	3.30	-33.51%
YoY %	118.29%	-56.61%	186.36%	-33.33%	-67.54%	-7.58%	-	-
Horiz. %	54.24%	24.85%	57.27%	20.00%	30.00%	92.42%	100.00%	-
NAPS	1.299	1.2778	1.2814	1.2582	0.8556	0.8324	0.8331	34.50%
YoY %	1.66%	-0.28%	1.84%	47.05%	2.79%	-0.08%	-	-
Horiz. %	155.92%	153.38%	153.81%	151.03%	102.70%	99.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	1.40	1.43	1.39	1.48	1.41	1.31	1.15	-
P/RPS	2.40	2.52	2.37	2.60	2.42	2.27	1.99	13.31%
YoY %	-4.76%	6.33%	-8.85%	7.44%	6.61%	14.07%	-	-
Horiz. %	120.60%	126.63%	119.10%	130.65%	121.61%	114.07%	100.00%	-
P/EPS	50.18	87.73	37.07	66.97	24.61	37.86	13.79	136.76%
YoY %	-42.80%	136.66%	-44.65%	172.13%	-35.00%	174.55%	-	-
Horiz. %	363.89%	636.19%	268.82%	485.64%	178.46%	274.55%	100.00%	-
EY	1.99	1.14	2.70	1.49	4.06	2.64	7.25	-57.79%
YoY %	74.56%	-57.78%	81.21%	-63.30%	53.79%	-63.59%	-	-
Horiz. %	27.45%	15.72%	37.24%	20.55%	56.00%	36.41%	100.00%	-
DY	1.57	0.70	1.65	0.54	0.85	2.82	3.48	-41.20%
YoY %	124.29%	-57.58%	205.56%	-36.47%	-69.86%	-18.97%	-	-
Horiz. %	45.11%	20.11%	47.41%	15.52%	24.43%	81.03%	100.00%	-
P/NAPS	0.88	0.92	0.89	0.97	1.36	1.30	1.14	-15.86%
YoY %	-4.35%	3.37%	-8.25%	-28.68%	4.62%	14.04%	-	-
Horiz. %	77.19%	80.70%	78.07%	85.09%	119.30%	114.04%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	26/02/14	28/11/13	28/08/13	30/05/13	21/02/13	30/11/12	-
Price	1.38	1.41	1.49	1.32	1.74	1.28	1.20	-
P/RPS	2.36	2.49	2.55	2.32	2.99	2.22	2.08	8.79%
YoY %	-5.22%	-2.35%	9.91%	-22.41%	34.68%	6.73%	-	-
Horiz. %	113.46%	119.71%	122.60%	111.54%	143.75%	106.73%	100.00%	-
P/EPS	49.46	86.50	39.73	59.73	30.37	36.99	14.39	127.92%
YoY %	-42.82%	117.72%	-33.48%	96.67%	-17.90%	157.05%	-	-
Horiz. %	343.71%	601.11%	276.09%	415.08%	211.05%	257.05%	100.00%	-
EY	2.02	1.16	2.52	1.67	3.29	2.70	6.95	-56.15%
YoY %	74.14%	-53.97%	50.90%	-49.24%	21.85%	-61.15%	-	-
Horiz. %	29.06%	16.69%	36.26%	24.03%	47.34%	38.85%	100.00%	-
DY	1.59	0.71	1.54	0.61	0.69	2.89	3.33	-38.93%
YoY %	123.94%	-53.90%	152.46%	-11.59%	-76.12%	-13.21%	-	-
Horiz. %	47.75%	21.32%	46.25%	18.32%	20.72%	86.79%	100.00%	-
P/NAPS	0.86	0.90	0.96	0.86	1.67	1.27	1.19	-19.48%
YoY %	-4.44%	-6.25%	11.63%	-48.50%	31.50%	6.72%	-	-
Horiz. %	72.27%	75.63%	80.67%	72.27%	140.34%	106.72%	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

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

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