[P&O] QoQ Quarter Result on 30-Sep-2013 [#4]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 69.49%
YoY- -55.23%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 133,732 140,441 137,602 142,384 138,496 141,842 140,695 -3.33%
PBT 13,283 19,042 13,164 22,588 11,689 18,990 12,468 4.32%
Tax -2,816 -7,103 -4,153 -2,951 -3,612 -5,030 -4,023 -21.21%
NP 10,467 11,939 9,011 19,637 8,077 13,960 8,445 15.43%
-
NP to SH 4,705 6,708 3,954 9,122 5,382 13,960 8,445 -32.36%
-
Tax Rate 21.20% 37.30% 31.55% 13.06% 30.90% 26.49% 32.27% -
Total Cost 123,265 128,502 128,591 122,747 130,419 127,882 132,250 -4.59%
-
Net Worth 386,482 384,688 378,419 379,475 372,599 253,375 246,515 35.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,600 5,289 2,425 5,594 1,948 2,923 9,030 -45.92%
Div Payout % 76.53% 78.85% 61.35% 61.33% 36.20% 20.94% 106.94% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 386,482 384,688 378,419 379,475 372,599 253,375 246,515 35.06%
NOSH 240,051 240,430 242,576 243,253 243,529 243,630 244,075 -1.10%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.83% 8.50% 6.55% 13.79% 5.83% 9.84% 6.00% -
ROE 1.22% 1.74% 1.04% 2.40% 1.44% 5.51% 3.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.71 58.41 56.73 58.53 56.87 58.22 57.64 -2.25%
EPS 1.96 2.79 1.63 3.75 2.21 5.73 3.46 -31.60%
DPS 1.50 2.20 1.00 2.30 0.80 1.20 3.70 -45.31%
NAPS 1.61 1.60 1.56 1.56 1.53 1.04 1.01 36.57%
Adjusted Per Share Value based on latest NOSH - 243,253
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.20 47.47 46.51 48.13 46.81 47.94 47.56 -3.34%
EPS 1.59 2.27 1.34 3.08 1.82 4.72 2.85 -32.30%
DPS 1.22 1.79 0.82 1.89 0.66 0.99 3.05 -45.80%
NAPS 1.3063 1.3003 1.2791 1.2826 1.2594 0.8564 0.8332 35.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.40 1.43 1.39 1.48 1.41 1.31 -
P/RPS 2.51 2.40 2.52 2.37 2.60 2.42 2.27 6.94%
P/EPS 71.43 50.18 87.73 37.07 66.97 24.61 37.86 52.86%
EY 1.40 1.99 1.14 2.70 1.49 4.06 2.64 -34.55%
DY 1.07 1.57 0.70 1.65 0.54 0.85 2.82 -47.68%
P/NAPS 0.87 0.88 0.92 0.89 0.97 1.36 1.30 -23.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 21/02/13 -
Price 1.40 1.38 1.41 1.49 1.32 1.74 1.28 -
P/RPS 2.51 2.36 2.49 2.55 2.32 2.99 2.22 8.55%
P/EPS 71.43 49.46 86.50 39.73 59.73 30.37 36.99 55.25%
EY 1.40 2.02 1.16 2.52 1.67 3.29 2.70 -35.53%
DY 1.07 1.59 0.71 1.54 0.61 0.69 2.89 -48.53%
P/NAPS 0.87 0.86 0.90 0.96 0.86 1.67 1.27 -22.34%

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