[P&O] QoQ Quarter Result on 30-Jun-2014 [#3]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Quarter Result
Revenue	123,875	125,496	129,354	133,732	140,441	137,602	142,384	-8.87%
YoY %	-1.29%	-2.98%	-3.27%	-4.78%	2.06%	-3.36%	-	-
Horiz. %	87.00%	88.14%	90.85%	93.92%	98.64%	96.64%	100.00%	-
PBT	-26,411	20,313	23,816	13,283	19,042	13,164	22,588	-
YoY %	-230.02%	-14.71%	79.30%	-30.24%	44.65%	-41.72%	-	-
Horiz. %	-116.92%	89.93%	105.44%	58.81%	84.30%	58.28%	100.00%	-
Tax	5,343	-1,836	-6,557	-2,816	-7,103	-4,153	-2,951	-
YoY %	391.01%	72.00%	-132.85%	60.35%	-71.03%	-40.73%	-	-
Horiz. %	-181.06%	62.22%	222.20%	95.43%	240.70%	140.73%	100.00%	-
NP	-21,068	18,477	17,259	10,467	11,939	9,011	19,637	-
YoY %	-214.02%	7.06%	64.89%	-12.33%	32.49%	-54.11%	-	-
Horiz. %	-107.29%	94.09%	87.89%	53.30%	60.80%	45.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,419	11,720	9,341	4,705	6,708	3,954	9,122	-
YoY %	-171.83%	25.47%	98.53%	-29.86%	69.65%	-56.65%	-	-
Horiz. %	-92.29%	128.48%	102.40%	51.58%	73.54%	43.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	9.04%	27.53%	21.20%	37.30%	31.55%	13.06%	-
YoY %	-	-67.16%	29.86%	-43.16%	18.23%	141.58%	-	-
Horiz. %	-	69.22%	210.80%	162.33%	285.60%	241.58%	100.00%	-
Total Cost	144,943	107,019	112,095	123,265	128,502	128,591	122,747	11.72%
YoY %	35.44%	-4.53%	-9.06%	-4.08%	-0.07%	4.76%	-	-
Horiz. %	118.08%	87.19%	91.32%	100.42%	104.69%	104.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	366,982	386,663	389,008	386,482	384,688	378,419	379,475	-2.20%
YoY %	-5.09%	-0.60%	0.65%	0.47%	1.66%	-0.28%	-	-
Horiz. %	96.71%	101.89%	102.51%	101.85%	101.37%	99.72%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	5,996	8,405	3,842	3,600	5,289	2,425	5,594	4.73%
YoY %	-28.66%	118.77%	6.72%	-31.93%	118.10%	-56.65%	-	-
Horiz. %	107.19%	150.25%	68.68%	64.35%	94.55%	43.35%	100.00%	-
Div Payout %	0.00%	71.72%	41.13%	76.53%	78.85%	61.35%	61.33%	-
YoY %	0.00%	74.37%	-46.26%	-2.94%	28.52%	0.03%	-	-
Horiz. %	0.00%	116.94%	67.06%	124.78%	128.57%	100.03%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	366,982	386,663	389,008	386,482	384,688	378,419	379,475	-2.20%
YoY %	-5.09%	-0.60%	0.65%	0.47%	1.66%	-0.28%	-	-
Horiz. %	96.71%	101.89%	102.51%	101.85%	101.37%	99.72%	100.00%	-
NOSH	239,857	240,163	240,128	240,051	240,430	242,576	243,253	-0.93%
YoY %	-0.13%	0.01%	0.03%	-0.16%	-0.88%	-0.28%	-	-
Horiz. %	98.60%	98.73%	98.72%	98.68%	98.84%	99.72%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	-17.01%	14.72%	13.34%	7.83%	8.50%	6.55%	13.79%	-
YoY %	-215.56%	10.34%	70.37%	-7.88%	29.77%	-52.50%	-	-
Horiz. %	-123.35%	106.74%	96.74%	56.78%	61.64%	47.50%	100.00%	-
ROE	-2.29%	3.03%	2.40%	1.22%	1.74%	1.04%	2.40%	-
YoY %	-175.58%	26.25%	96.72%	-29.89%	67.31%	-56.67%	-	-
Horiz. %	-95.42%	126.25%	100.00%	50.83%	72.50%	43.33%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	51.65	52.25	53.87	55.71	58.41	56.73	58.53	-8.00%
YoY %	-1.15%	-3.01%	-3.30%	-4.62%	2.96%	-3.08%	-	-
Horiz. %	88.25%	89.27%	92.04%	95.18%	99.79%	96.92%	100.00%	-
EPS	-3.51	4.88	3.89	1.96	2.79	1.63	3.75	-
YoY %	-171.93%	25.45%	98.47%	-29.75%	71.17%	-56.53%	-	-
Horiz. %	-93.60%	130.13%	103.73%	52.27%	74.40%	43.47%	100.00%	-
DPS	2.50	3.50	1.60	1.50	2.20	1.00	2.30	5.72%
YoY %	-28.57%	118.75%	6.67%	-31.82%	120.00%	-56.52%	-	-
Horiz. %	108.70%	152.17%	69.57%	65.22%	95.65%	43.48%	100.00%	-
NAPS	1.53	1.61	1.62	1.61	1.60	1.56	1.56	-1.28%
YoY %	-4.97%	-0.62%	0.62%	0.63%	2.56%	0.00%	-	-
Horiz. %	98.08%	103.21%	103.85%	103.21%	102.56%	100.00%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 240,051
RPS	41.89	42.43	43.74	45.22	47.49	46.53	48.14	-8.86%
YoY %	-1.27%	-2.99%	-3.27%	-4.78%	2.06%	-3.34%	-	-
Horiz. %	87.02%	88.14%	90.86%	93.93%	98.65%	96.66%	100.00%	-
EPS	-2.85	3.96	3.16	1.59	2.27	1.34	3.08	-
YoY %	-171.97%	25.32%	98.74%	-29.96%	69.40%	-56.49%	-	-
Horiz. %	-92.53%	128.57%	102.60%	51.62%	73.70%	43.51%	100.00%	-
DPS	2.03	2.84	1.30	1.22	1.79	0.82	1.89	4.88%
YoY %	-28.52%	118.46%	6.56%	-31.84%	118.29%	-56.61%	-	-
Horiz. %	107.41%	150.26%	68.78%	64.55%	94.71%	43.39%	100.00%	-
NAPS	1.2409	1.3074	1.3154	1.3068	1.3008	1.2796	1.2831	-2.20%
YoY %	-5.09%	-0.61%	0.66%	0.46%	1.66%	-0.27%	-	-
Horiz. %	96.71%	101.89%	102.52%	101.85%	101.38%	99.73%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	1.46	1.32	1.40	1.40	1.40	1.43	1.39	-
P/RPS	2.83	2.53	2.60	2.51	2.40	2.52	2.37	12.56%
YoY %	11.86%	-2.69%	3.59%	4.58%	-4.76%	6.33%	-	-
Horiz. %	119.41%	106.75%	109.70%	105.91%	101.27%	106.33%	100.00%	-
P/EPS	-41.60	27.05	35.99	71.43	50.18	87.73	37.07	-
YoY %	-253.79%	-24.84%	-49.62%	42.35%	-42.80%	136.66%	-	-
Horiz. %	-112.22%	72.97%	97.09%	192.69%	135.37%	236.66%	100.00%	-
EY	-2.40	3.70	2.78	1.40	1.99	1.14	2.70	-
YoY %	-164.86%	33.09%	98.57%	-29.65%	74.56%	-57.78%	-	-
Horiz. %	-88.89%	137.04%	102.96%	51.85%	73.70%	42.22%	100.00%	-
DY	1.71	2.65	1.14	1.07	1.57	0.70	1.65	2.41%
YoY %	-35.47%	132.46%	6.54%	-31.85%	124.29%	-57.58%	-	-
Horiz. %	103.64%	160.61%	69.09%	64.85%	95.15%	42.42%	100.00%	-
P/NAPS	0.95	0.82	0.86	0.87	0.88	0.92	0.89	4.44%
YoY %	15.85%	-4.65%	-1.15%	-1.14%	-4.35%	3.37%	-	-
Horiz. %	106.74%	92.13%	96.63%	97.75%	98.88%	103.37%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	25/02/15	27/11/14	28/08/14	29/05/14	26/02/14	28/11/13	-
Price	1.47	1.38	1.38	1.40	1.38	1.41	1.49	-
P/RPS	2.85	2.64	2.56	2.51	2.36	2.49	2.55	7.70%
YoY %	7.95%	3.12%	1.99%	6.36%	-5.22%	-2.35%	-	-
Horiz. %	111.76%	103.53%	100.39%	98.43%	92.55%	97.65%	100.00%	-
P/EPS	-41.88	28.28	35.48	71.43	49.46	86.50	39.73	-
YoY %	-248.09%	-20.29%	-50.33%	44.42%	-42.82%	117.72%	-	-
Horiz. %	-105.41%	71.18%	89.30%	179.79%	124.49%	217.72%	100.00%	-
EY	-2.39	3.54	2.82	1.40	2.02	1.16	2.52	-
YoY %	-167.51%	25.53%	101.43%	-30.69%	74.14%	-53.97%	-	-
Horiz. %	-94.84%	140.48%	111.90%	55.56%	80.16%	46.03%	100.00%	-
DY	1.70	2.54	1.16	1.07	1.59	0.71	1.54	6.81%
YoY %	-33.07%	118.97%	8.41%	-32.70%	123.94%	-53.90%	-	-
Horiz. %	110.39%	164.94%	75.32%	69.48%	103.25%	46.10%	100.00%	-
P/NAPS	0.96	0.86	0.85	0.87	0.86	0.90	0.96	0.00%
YoY %	11.63%	1.18%	-2.30%	1.16%	-4.44%	-6.25%	-	-
Horiz. %	100.00%	89.58%	88.54%	90.62%	89.58%	93.75%	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 - 24 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

INARI

INARI AMERTRON BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

HLIND

HONG LEONG INDUSTRIES BHD

328

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

PBBANK

PUBLIC BANK BHD

141

MAYBANK

MALAYAN BANKING BHD

140

GENTING

GENTING BHD

130

DNEX

DAGANG NEXCHANGE BERHAD

114

SPTOTO

SPORTS TOTO BERHAD

112

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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