[P&O] QoQ Quarter Result on 31-Dec-2013 [#1]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Quarter Result
Revenue	129,354	133,732	140,441	137,602	142,384	138,496	141,842	-5.95%
YoY %	-3.27%	-4.78%	2.06%	-3.36%	2.81%	-2.36%	-	-
Horiz. %	91.20%	94.28%	99.01%	97.01%	100.38%	97.64%	100.00%	-
PBT	23,816	13,283	19,042	13,164	22,588	11,689	18,990	16.27%
YoY %	79.30%	-30.24%	44.65%	-41.72%	93.24%	-38.45%	-	-
Horiz. %	125.41%	69.95%	100.27%	69.32%	118.95%	61.55%	100.00%	-
Tax	-6,557	-2,816	-7,103	-4,153	-2,951	-3,612	-5,030	19.31%
YoY %	-132.85%	60.35%	-71.03%	-40.73%	18.30%	28.19%	-	-
Horiz. %	130.36%	55.98%	141.21%	82.56%	58.67%	71.81%	100.00%	-
NP	17,259	10,467	11,939	9,011	19,637	8,077	13,960	15.17%
YoY %	64.89%	-12.33%	32.49%	-54.11%	143.12%	-42.14%	-	-
Horiz. %	123.63%	74.98%	85.52%	64.55%	140.67%	57.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,341	4,705	6,708	3,954	9,122	5,382	13,960	-23.47%
YoY %	98.53%	-29.86%	69.65%	-56.65%	69.49%	-61.45%	-	-
Horiz. %	66.91%	33.70%	48.05%	28.32%	65.34%	38.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	21.20%	37.30%	31.55%	13.06%	30.90%	26.49%	-
YoY %	29.86%	-43.16%	18.23%	141.58%	-57.73%	16.65%	-	-
Horiz. %	103.93%	80.03%	140.81%	119.10%	49.30%	116.65%	100.00%	-
Total Cost	112,095	123,265	128,502	128,591	122,747	130,419	127,882	-8.40%
YoY %	-9.06%	-4.08%	-0.07%	4.76%	-5.88%	1.98%	-	-
Horiz. %	87.66%	96.39%	100.48%	100.55%	95.98%	101.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,008	386,482	384,688	378,419	379,475	372,599	253,375	33.05%
YoY %	0.65%	0.47%	1.66%	-0.28%	1.85%	47.05%	-	-
Horiz. %	153.53%	152.53%	151.83%	149.35%	149.77%	147.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	3,842	3,600	5,289	2,425	5,594	1,948	2,923	19.97%
YoY %	6.72%	-31.93%	118.10%	-56.65%	187.17%	-33.36%	-	-
Horiz. %	131.44%	123.16%	180.94%	82.96%	191.38%	66.64%	100.00%	-
Div Payout %	41.13%	76.53%	78.85%	61.35%	61.33%	36.20%	20.94%	-
YoY %	-46.26%	-2.94%	28.52%	0.03%	69.42%	72.87%	-	-
Horiz. %	196.42%	365.47%	376.55%	292.98%	292.88%	172.87%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	389,008	386,482	384,688	378,419	379,475	372,599	253,375	33.05%
YoY %	0.65%	0.47%	1.66%	-0.28%	1.85%	47.05%	-	-
Horiz. %	153.53%	152.53%	151.83%	149.35%	149.77%	147.05%	100.00%	-
NOSH	240,128	240,051	240,430	242,576	243,253	243,529	243,630	-0.95%
YoY %	0.03%	-0.16%	-0.88%	-0.28%	-0.11%	-0.04%	-	-
Horiz. %	98.56%	98.53%	98.69%	99.57%	99.85%	99.96%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	13.34%	7.83%	8.50%	6.55%	13.79%	5.83%	9.84%	-
YoY %	70.37%	-7.88%	29.77%	-52.50%	136.54%	-40.75%	-	-
Horiz. %	135.57%	79.57%	86.38%	66.57%	140.14%	59.25%	100.00%	-
ROE	2.40%	1.22%	1.74%	1.04%	2.40%	1.44%	5.51%	-
YoY %	96.72%	-29.89%	67.31%	-56.67%	66.67%	-73.87%	-	-
Horiz. %	43.56%	22.14%	31.58%	18.87%	43.56%	26.13%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	53.87	55.71	58.41	56.73	58.53	56.87	58.22	-5.04%
YoY %	-3.30%	-4.62%	2.96%	-3.08%	2.92%	-2.32%	-	-
Horiz. %	92.53%	95.69%	100.33%	97.44%	100.53%	97.68%	100.00%	-
EPS	3.89	1.96	2.79	1.63	3.75	2.21	5.73	-22.73%
YoY %	98.47%	-29.75%	71.17%	-56.53%	69.68%	-61.43%	-	-
Horiz. %	67.89%	34.21%	48.69%	28.45%	65.45%	38.57%	100.00%	-
DPS	1.60	1.50	2.20	1.00	2.30	0.80	1.20	21.12%
YoY %	6.67%	-31.82%	120.00%	-56.52%	187.50%	-33.33%	-	-
Horiz. %	133.33%	125.00%	183.33%	83.33%	191.67%	66.67%	100.00%	-
NAPS	1.62	1.61	1.60	1.56	1.56	1.53	1.04	34.33%
YoY %	0.62%	0.63%	2.56%	0.00%	1.96%	47.12%	-	-
Horiz. %	155.77%	154.81%	153.85%	150.00%	150.00%	147.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 242,576
RPS	43.68	45.16	47.42	46.47	48.08	46.77	47.90	-5.95%
YoY %	-3.28%	-4.77%	2.04%	-3.35%	2.80%	-2.36%	-	-
Horiz. %	91.19%	94.28%	99.00%	97.01%	100.38%	97.64%	100.00%	-
EPS	3.15	1.59	2.27	1.34	3.08	1.82	4.71	-23.50%
YoY %	98.11%	-29.96%	69.40%	-56.49%	69.23%	-61.36%	-	-
Horiz. %	66.88%	33.76%	48.20%	28.45%	65.39%	38.64%	100.00%	-
DPS	1.30	1.22	1.79	0.82	1.89	0.66	0.99	19.89%
YoY %	6.56%	-31.84%	118.29%	-56.61%	186.36%	-33.33%	-	-
Horiz. %	131.31%	123.23%	180.81%	82.83%	190.91%	66.67%	100.00%	-
NAPS	1.3136	1.3051	1.299	1.2778	1.2814	1.2582	0.8556	33.05%
YoY %	0.65%	0.47%	1.66%	-0.28%	1.84%	47.05%	-	-
Horiz. %	153.53%	152.54%	151.82%	149.35%	149.77%	147.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.40	1.40	1.40	1.43	1.39	1.48	1.41	-
P/RPS	2.60	2.51	2.40	2.52	2.37	2.60	2.42	4.89%
YoY %	3.59%	4.58%	-4.76%	6.33%	-8.85%	7.44%	-	-
Horiz. %	107.44%	103.72%	99.17%	104.13%	97.93%	107.44%	100.00%	-
P/EPS	35.99	71.43	50.18	87.73	37.07	66.97	24.61	28.80%
YoY %	-49.62%	42.35%	-42.80%	136.66%	-44.65%	172.13%	-	-
Horiz. %	146.24%	290.25%	203.90%	356.48%	150.63%	272.13%	100.00%	-
EY	2.78	1.40	1.99	1.14	2.70	1.49	4.06	-22.29%
YoY %	98.57%	-29.65%	74.56%	-57.78%	81.21%	-63.30%	-	-
Horiz. %	68.47%	34.48%	49.01%	28.08%	66.50%	36.70%	100.00%	-
DY	1.14	1.07	1.57	0.70	1.65	0.54	0.85	21.59%
YoY %	6.54%	-31.85%	124.29%	-57.58%	205.56%	-36.47%	-	-
Horiz. %	134.12%	125.88%	184.71%	82.35%	194.12%	63.53%	100.00%	-
P/NAPS	0.86	0.87	0.88	0.92	0.89	0.97	1.36	-26.30%
YoY %	-1.15%	-1.14%	-4.35%	3.37%	-8.25%	-28.68%	-	-
Horiz. %	63.24%	63.97%	64.71%	67.65%	65.44%	71.32%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	28/08/14	29/05/14	26/02/14	28/11/13	28/08/13	30/05/13	-
Price	1.38	1.40	1.38	1.41	1.49	1.32	1.74	-
P/RPS	2.56	2.51	2.36	2.49	2.55	2.32	2.99	-9.82%
YoY %	1.99%	6.36%	-5.22%	-2.35%	9.91%	-22.41%	-	-
Horiz. %	85.62%	83.95%	78.93%	83.28%	85.28%	77.59%	100.00%	-
P/EPS	35.48	71.43	49.46	86.50	39.73	59.73	30.37	10.91%
YoY %	-50.33%	44.42%	-42.82%	117.72%	-33.48%	96.67%	-	-
Horiz. %	116.83%	235.20%	162.86%	284.82%	130.82%	196.67%	100.00%	-
EY	2.82	1.40	2.02	1.16	2.52	1.67	3.29	-9.75%
YoY %	101.43%	-30.69%	74.14%	-53.97%	50.90%	-49.24%	-	-
Horiz. %	85.71%	42.55%	61.40%	35.26%	76.60%	50.76%	100.00%	-
DY	1.16	1.07	1.59	0.71	1.54	0.61	0.69	41.34%
YoY %	8.41%	-32.70%	123.94%	-53.90%	152.46%	-11.59%	-	-
Horiz. %	168.12%	155.07%	230.43%	102.90%	223.19%	88.41%	100.00%	-
P/NAPS	0.85	0.87	0.86	0.90	0.96	0.86	1.67	-36.22%
YoY %	-2.30%	1.16%	-4.44%	-6.25%	11.63%	-48.50%	-	-
Horiz. %	50.90%	52.10%	51.50%	53.89%	57.49%	51.50%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:30:00

ADX

30 Mins

SELL

2024-07-05 10:00:00

EMA 5

Hourly

SELL

2024-07-05 10:00:00

EMA 5

30 Mins

SELL

2024-07-05 09:00:00

EMA 5

Hourly

BUY

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.255

+0.025

69,188,500

HSI-HWE

0.13

+0.015

66,503,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

VELESTO

0.275

-0.005

50,116,200

SNS

0.93

+0.045

48,675,800

ORGABIO

0.47

+0.04

46,648,600

More active Stocks

NESTLE

122.30

+0.30

1,400

KLK

20.36

+0.28

114,400

KOBAY

2.43

+0.25

7,018,400

IJM-C76

0.74

+0.18

90,000

YBS

0.96

+0.175

22,611,600

CRESNDO

3.78

+0.15

758,200

SIMEPROP-C18

0.765

+0.135

10,000

PPB

14.30

+0.12

46,800

MERCURY

1.00

+0.105

95,800

PTRB

0.715

+0.09

17,661,300

More gainer Stocks

DLADY

35.40

-0.28

1,100

TOYOVEN

0.875

-0.185

9,357,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,076,100

MPI

39.60

-0.10

40,200

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

SALUTE

0.585

-0.095

7,911,600

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