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

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -2.69%
YoY- -49.15%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 512,457 529,023 541,129 554,159 558,923 560,324 563,417 -6.13%
PBT 31,001 76,454 69,305 68,077 66,483 66,431 65,735 -39.43%
Tax -5,866 -18,312 -20,629 -17,023 -17,819 -15,746 -15,616 -47.96%
NP 25,135 58,142 48,676 51,054 48,664 50,685 50,119 -36.90%
-
NP to SH 17,347 32,474 24,708 24,489 25,166 32,418 36,909 -39.57%
-
Tax Rate 18.92% 23.95% 29.77% 25.01% 26.80% 23.70% 23.76% -
Total Cost 487,322 470,881 492,453 503,105 510,259 509,639 513,298 -3.40%
-
Net Worth 366,982 386,663 389,008 386,482 384,688 378,419 379,475 -2.20%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 21,844 21,138 15,158 16,910 16,437 10,946 17,551 15.72%
Div Payout % 125.93% 65.09% 61.35% 69.05% 65.32% 33.77% 47.55% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 366,982 386,663 389,008 386,482 384,688 378,419 379,475 -2.20%
NOSH 239,857 240,163 240,128 240,051 240,430 242,576 243,253 -0.93%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.90% 10.99% 9.00% 9.21% 8.71% 9.05% 8.90% -
ROE 4.73% 8.40% 6.35% 6.34% 6.54% 8.57% 9.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 213.65 220.28 225.35 230.85 232.47 230.99 231.62 -5.24%
EPS 7.23 13.52 10.29 10.20 10.47 13.36 15.17 -39.01%
DPS 9.10 8.80 6.30 7.00 6.80 4.50 7.20 16.91%
NAPS 1.53 1.61 1.62 1.61 1.60 1.56 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 240,051
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 173.21 178.81 182.90 187.31 188.92 189.39 190.44 -6.13%
EPS 5.86 10.98 8.35 8.28 8.51 10.96 12.48 -39.61%
DPS 7.38 7.14 5.12 5.72 5.56 3.70 5.93 15.71%
NAPS 1.2404 1.3069 1.3149 1.3063 1.3003 1.2791 1.2826 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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 0.68 0.60 0.62 0.61 0.60 0.62 0.60 8.71%
P/EPS 20.19 9.76 13.61 13.72 13.38 10.70 9.16 69.44%
EY 4.95 10.24 7.35 7.29 7.48 9.35 10.92 -41.01%
DY 6.23 6.67 4.50 5.00 4.86 3.15 5.18 13.10%
P/NAPS 0.95 0.82 0.86 0.87 0.88 0.92 0.89 4.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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 0.69 0.63 0.61 0.61 0.59 0.61 0.64 5.14%
P/EPS 20.33 10.21 13.41 13.72 13.18 10.55 9.82 62.50%
EY 4.92 9.80 7.46 7.29 7.58 9.48 10.18 -38.44%
DY 6.19 6.38 4.57 5.00 4.93 3.19 4.83 18.00%
P/NAPS 0.96 0.86 0.85 0.87 0.86 0.90 0.96 0.00%

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

Post a Comment