[P&O] QoQ Quarter Result on 31-Mar-2015 [#2]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Quarter Result
Revenue	97,071	104,136	111,337	123,875	125,496	129,354	133,732	-19.18%
YoY %	-6.78%	-6.47%	-10.12%	-1.29%	-2.98%	-3.27%	-	-
Horiz. %	72.59%	77.87%	83.25%	92.63%	93.84%	96.73%	100.00%	-
PBT	-1,460	45,135	23,235	-26,411	20,313	23,816	13,283	-
YoY %	-103.23%	94.25%	187.97%	-230.02%	-14.71%	79.30%	-	-
Horiz. %	-10.99%	339.80%	174.92%	-198.83%	152.92%	179.30%	100.00%	-
Tax	-2,298	-6,764	-5,802	5,343	-1,836	-6,557	-2,816	-12.64%
YoY %	66.03%	-16.58%	-208.59%	391.01%	72.00%	-132.85%	-	-
Horiz. %	81.61%	240.20%	206.04%	-189.74%	65.20%	232.85%	100.00%	-
NP	-3,758	38,371	17,433	-21,068	18,477	17,259	10,467	-
YoY %	-109.79%	120.11%	182.75%	-214.02%	7.06%	64.89%	-	-
Horiz. %	-35.90%	366.59%	166.55%	-201.28%	176.53%	164.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,904	28,959	10,310	-8,419	11,720	9,341	4,705	-
YoY %	-123.84%	180.88%	222.46%	-171.83%	25.47%	98.53%	-	-
Horiz. %	-146.74%	615.49%	219.13%	-178.94%	249.10%	198.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	14.99%	24.97%	-	9.04%	27.53%	21.20%	-
YoY %	-	-39.97%	0.00%	-	-67.16%	29.86%	-	-
Horiz. %	-	70.71%	117.78%	-	42.64%	129.86%	100.00%	-
Total Cost	100,829	65,765	93,904	144,943	107,019	112,095	123,265	-12.50%
YoY %	53.32%	-29.97%	-35.21%	35.44%	-4.53%	-9.06%	-	-
Horiz. %	81.80%	53.35%	76.18%	117.59%	86.82%	90.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	372,672	385,322	369,241	366,982	386,663	389,008	386,482	-2.39%
YoY %	-3.28%	4.36%	0.62%	-5.09%	-0.60%	0.65%	-	-
Horiz. %	96.43%	99.70%	95.54%	94.95%	100.05%	100.65%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	8,361	4,786	6,953	5,996	8,405	3,842	3,600	75.10%
YoY %	74.70%	-31.17%	15.96%	-28.66%	118.77%	6.72%	-	-
Horiz. %	232.25%	132.94%	193.14%	166.56%	233.47%	106.72%	100.00%	-
Div Payout %	0.00%	16.53%	67.44%	0.00%	71.72%	41.13%	76.53%	-
YoY %	0.00%	-75.49%	0.00%	0.00%	74.37%	-46.26%	-	-
Horiz. %	0.00%	21.60%	88.12%	0.00%	93.71%	53.74%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	372,672	385,322	369,241	366,982	386,663	389,008	386,482	-2.39%
YoY %	-3.28%	4.36%	0.62%	-5.09%	-0.60%	0.65%	-	-
Horiz. %	96.43%	99.70%	95.54%	94.95%	100.05%	100.65%	100.00%	-
NOSH	238,892	239,330	239,767	239,857	240,163	240,128	240,051	-0.32%
YoY %	-0.18%	-0.18%	-0.04%	-0.13%	0.01%	0.03%	-	-
Horiz. %	99.52%	99.70%	99.88%	99.92%	100.05%	100.03%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	-3.87%	36.85%	15.66%	-17.01%	14.72%	13.34%	7.83%	-
YoY %	-110.50%	135.31%	192.06%	-215.56%	10.34%	70.37%	-	-
Horiz. %	-49.43%	470.63%	200.00%	-217.24%	187.99%	170.37%	100.00%	-
ROE	-1.85%	7.52%	2.79%	-2.29%	3.03%	2.40%	1.22%	-
YoY %	-124.60%	169.53%	221.83%	-175.58%	26.25%	96.72%	-	-
Horiz. %	-151.64%	616.39%	228.69%	-187.70%	248.36%	196.72%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	40.63	43.51	46.44	51.65	52.25	53.87	55.71	-18.93%
YoY %	-6.62%	-6.31%	-10.09%	-1.15%	-3.01%	-3.30%	-	-
Horiz. %	72.93%	78.10%	83.36%	92.71%	93.79%	96.70%	100.00%	-
EPS	-2.89	12.10	4.30	-3.51	4.88	3.89	1.96	-
YoY %	-123.88%	181.40%	222.51%	-171.93%	25.45%	98.47%	-	-
Horiz. %	-147.45%	617.35%	219.39%	-179.08%	248.98%	198.47%	100.00%	-
DPS	3.50	2.00	2.90	2.50	3.50	1.60	1.50	75.64%
YoY %	75.00%	-31.03%	16.00%	-28.57%	118.75%	6.67%	-	-
Horiz. %	233.33%	133.33%	193.33%	166.67%	233.33%	106.67%	100.00%	-
NAPS	1.56	1.61	1.54	1.53	1.61	1.62	1.61	-2.07%
YoY %	-3.11%	4.55%	0.65%	-4.97%	-0.62%	0.62%	-	-
Horiz. %	96.89%	100.00%	95.65%	95.03%	100.00%	100.62%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 239,857
RPS	32.78	35.16	37.60	41.83	42.38	43.68	45.16	-19.18%
YoY %	-6.77%	-6.49%	-10.11%	-1.30%	-2.98%	-3.28%	-	-
Horiz. %	72.59%	77.86%	83.26%	92.63%	93.84%	96.72%	100.00%	-
EPS	-2.33	9.78	3.48	-2.84	3.96	3.15	1.59	-
YoY %	-123.82%	181.03%	222.54%	-171.72%	25.71%	98.11%	-	-
Horiz. %	-146.54%	615.09%	218.87%	-178.62%	249.06%	198.11%	100.00%	-
DPS	2.82	1.62	2.35	2.02	2.84	1.30	1.22	74.55%
YoY %	74.07%	-31.06%	16.34%	-28.87%	118.46%	6.56%	-	-
Horiz. %	231.15%	132.79%	192.62%	165.57%	232.79%	106.56%	100.00%	-
NAPS	1.2584	1.3012	1.2469	1.2392	1.3057	1.3136	1.3051	-2.39%
YoY %	-3.29%	4.35%	0.62%	-5.09%	-0.60%	0.65%	-	-
Horiz. %	96.42%	99.70%	95.54%	94.95%	100.05%	100.65%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	1.43	1.37	1.40	1.46	1.32	1.40	1.40	-
P/RPS	3.52	3.15	3.01	2.83	2.53	2.60	2.51	25.21%
YoY %	11.75%	4.65%	6.36%	11.86%	-2.69%	3.59%	-	-
Horiz. %	140.24%	125.50%	119.92%	112.75%	100.80%	103.59%	100.00%	-
P/EPS	-49.48	11.32	32.56	-41.60	27.05	35.99	71.43	-
YoY %	-537.10%	-65.23%	178.27%	-253.79%	-24.84%	-49.62%	-	-
Horiz. %	-69.27%	15.85%	45.58%	-58.24%	37.87%	50.38%	100.00%	-
EY	-2.02	8.83	3.07	-2.40	3.70	2.78	1.40	-
YoY %	-122.88%	187.62%	227.92%	-164.86%	33.09%	98.57%	-	-
Horiz. %	-144.29%	630.71%	219.29%	-171.43%	264.29%	198.57%	100.00%	-
DY	2.45	1.46	2.07	1.71	2.65	1.14	1.07	73.46%
YoY %	67.81%	-29.47%	21.05%	-35.47%	132.46%	6.54%	-	-
Horiz. %	228.97%	136.45%	193.46%	159.81%	247.66%	106.54%	100.00%	-
P/NAPS	0.92	0.85	0.91	0.95	0.82	0.86	0.87	3.78%
YoY %	8.24%	-6.59%	-4.21%	15.85%	-4.65%	-1.15%	-	-
Horiz. %	105.75%	97.70%	104.60%	109.20%	94.25%	98.85%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	18/02/16	26/11/15	24/08/15	28/05/15	25/02/15	27/11/14	28/08/14	-
Price	1.42	1.40	1.37	1.47	1.38	1.38	1.40	-
P/RPS	3.49	3.22	2.95	2.85	2.64	2.56	2.51	24.50%
YoY %	8.39%	9.15%	3.51%	7.95%	3.12%	1.99%	-	-
Horiz. %	139.04%	128.29%	117.53%	113.55%	105.18%	101.99%	100.00%	-
P/EPS	-49.13	11.57	31.86	-41.88	28.28	35.48	71.43	-
YoY %	-524.63%	-63.68%	176.07%	-248.09%	-20.29%	-50.33%	-	-
Horiz. %	-68.78%	16.20%	44.60%	-58.63%	39.59%	49.67%	100.00%	-
EY	-2.04	8.64	3.14	-2.39	3.54	2.82	1.40	-
YoY %	-123.61%	175.16%	231.38%	-167.51%	25.53%	101.43%	-	-
Horiz. %	-145.71%	617.14%	224.29%	-170.71%	252.86%	201.43%	100.00%	-
DY	2.46	1.43	2.12	1.70	2.54	1.16	1.07	73.93%
YoY %	72.03%	-32.55%	24.71%	-33.07%	118.97%	8.41%	-	-
Horiz. %	229.91%	133.64%	198.13%	158.88%	237.38%	108.41%	100.00%	-
P/NAPS	0.91	0.87	0.89	0.96	0.86	0.85	0.87	3.03%
YoY %	4.60%	-2.25%	-7.29%	11.63%	1.18%	-2.30%	-	-
Horiz. %	104.60%	100.00%	102.30%	110.34%	98.85%	97.70%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos