[P&O] QoQ TTM Result on 31-Dec-2014 [#1]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	464,844	490,062	512,457	529,023	541,129	554,159	558,923	-11.55%
YoY %	-5.15%	-4.37%	-3.13%	-2.24%	-2.35%	-0.85%	-	-
Horiz. %	83.17%	87.68%	91.69%	94.65%	96.82%	99.15%	100.00%	-
PBT	62,272	40,953	31,001	76,454	69,305	68,077	66,483	-4.26%
YoY %	52.06%	32.10%	-59.45%	10.32%	1.80%	2.40%	-	-
Horiz. %	93.67%	61.60%	46.63%	115.00%	104.24%	102.40%	100.00%	-
Tax	-9,059	-8,852	-5,866	-18,312	-20,629	-17,023	-17,819	-36.27%
YoY %	-2.34%	-50.90%	67.97%	11.23%	-21.18%	4.47%	-	-
Horiz. %	50.84%	49.68%	32.92%	102.77%	115.77%	95.53%	100.00%	-
NP	53,213	32,101	25,135	58,142	48,676	51,054	48,664	6.13%
YoY %	65.77%	27.71%	-56.77%	19.45%	-4.66%	4.91%	-	-
Horiz. %	109.35%	65.96%	51.65%	119.48%	100.02%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,570	22,952	17,347	32,474	24,708	24,489	25,166	41.92%
YoY %	85.47%	32.31%	-46.58%	31.43%	0.89%	-2.69%	-	-
Horiz. %	169.16%	91.20%	68.93%	129.04%	98.18%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.55%	21.62%	18.92%	23.95%	29.77%	25.01%	26.80%	-
YoY %	-32.70%	14.27%	-21.00%	-19.55%	19.03%	-6.68%	-	-
Horiz. %	54.29%	80.67%	70.60%	89.37%	111.08%	93.32%	100.00%	-
Total Cost	411,631	457,961	487,322	470,881	492,453	503,105	510,259	-13.33%
YoY %	-10.12%	-6.02%	3.49%	-4.38%	-2.12%	-1.40%	-	-
Horiz. %	80.67%	89.75%	95.50%	92.28%	96.51%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,322	369,241	366,982	386,663	389,008	386,482	384,688	0.10%
YoY %	4.36%	0.62%	-5.09%	-0.60%	0.65%	0.47%	-	-
Horiz. %	100.16%	95.98%	95.40%	100.51%	101.12%	100.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	26,142	25,197	21,844	21,138	15,158	16,910	16,437	36.21%
YoY %	3.75%	15.35%	3.34%	39.45%	-10.36%	2.88%	-	-
Horiz. %	159.04%	153.29%	132.90%	128.60%	92.22%	102.88%	100.00%	-
Div Payout %	61.41%	109.78%	125.93%	65.09%	61.35%	69.05%	65.32%	-
YoY %	-44.06%	-12.82%	93.47%	6.10%	-11.15%	5.71%	-	-
Horiz. %	94.01%	168.06%	192.79%	99.65%	93.92%	105.71%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	385,322	369,241	366,982	386,663	389,008	386,482	384,688	0.10%
YoY %	4.36%	0.62%	-5.09%	-0.60%	0.65%	0.47%	-	-
Horiz. %	100.16%	95.98%	95.40%	100.51%	101.12%	100.47%	100.00%	-
NOSH	239,330	239,767	239,857	240,163	240,128	240,051	240,430	-0.30%
YoY %	-0.18%	-0.04%	-0.13%	0.01%	0.03%	-0.16%	-	-
Horiz. %	99.54%	99.72%	99.76%	99.89%	99.87%	99.84%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	11.45%	6.55%	4.90%	10.99%	9.00%	9.21%	8.71%	-
YoY %	74.81%	33.67%	-55.41%	22.11%	-2.28%	5.74%	-	-
Horiz. %	131.46%	75.20%	56.26%	126.18%	103.33%	105.74%	100.00%	-
ROE	11.05%	6.22%	4.73%	8.40%	6.35%	6.34%	6.54%	-
YoY %	77.65%	31.50%	-43.69%	32.28%	0.16%	-3.06%	-	-
Horiz. %	168.96%	95.11%	72.32%	128.44%	97.09%	96.94%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	194.23	204.39	213.65	220.28	225.35	230.85	232.47	-11.28%
YoY %	-4.97%	-4.33%	-3.01%	-2.25%	-2.38%	-0.70%	-	-
Horiz. %	83.55%	87.92%	91.90%	94.76%	96.94%	99.30%	100.00%	-
EPS	17.79	9.57	7.23	13.52	10.29	10.20	10.47	42.34%
YoY %	85.89%	32.37%	-46.52%	31.39%	0.88%	-2.58%	-	-
Horiz. %	169.91%	91.40%	69.05%	129.13%	98.28%	97.42%	100.00%	-
DPS	10.90	10.50	9.10	8.80	6.30	7.00	6.80	36.92%
YoY %	3.81%	15.38%	3.41%	39.68%	-10.00%	2.94%	-	-
Horiz. %	160.29%	154.41%	133.82%	129.41%	92.65%	102.94%	100.00%	-
NAPS	1.61	1.54	1.53	1.61	1.62	1.61	1.60	0.41%
YoY %	4.55%	0.65%	-4.97%	-0.62%	0.62%	0.63%	-	-
Horiz. %	100.63%	96.25%	95.62%	100.63%	101.25%	100.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 240,163
RPS	157.12	165.64	173.21	178.81	182.90	187.31	188.92	-11.55%
YoY %	-5.14%	-4.37%	-3.13%	-2.24%	-2.35%	-0.85%	-	-
Horiz. %	83.17%	87.68%	91.68%	94.65%	96.81%	99.15%	100.00%	-
EPS	14.39	7.76	5.86	10.98	8.35	8.28	8.51	41.88%
YoY %	85.44%	32.42%	-46.63%	31.50%	0.85%	-2.70%	-	-
Horiz. %	169.10%	91.19%	68.86%	129.02%	98.12%	97.30%	100.00%	-
DPS	8.84	8.52	7.38	7.14	5.12	5.72	5.56	36.18%
YoY %	3.76%	15.45%	3.36%	39.45%	-10.49%	2.88%	-	-
Horiz. %	158.99%	153.24%	132.73%	128.42%	92.09%	102.88%	100.00%	-
NAPS	1.3024	1.2481	1.2404	1.3069	1.3149	1.3063	1.3003	0.10%
YoY %	4.35%	0.62%	-5.09%	-0.61%	0.66%	0.46%	-	-
Horiz. %	100.16%	95.99%	95.39%	100.51%	101.12%	100.46%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.37	1.40	1.46	1.32	1.40	1.40	1.40	-
P/RPS	0.71	0.68	0.68	0.60	0.62	0.61	0.60	11.86%
YoY %	4.41%	0.00%	13.33%	-3.23%	1.64%	1.67%	-	-
Horiz. %	118.33%	113.33%	113.33%	100.00%	103.33%	101.67%	100.00%	-
P/EPS	7.70	14.63	20.19	9.76	13.61	13.72	13.38	-30.78%
YoY %	-47.37%	-27.54%	106.86%	-28.29%	-0.80%	2.54%	-	-
Horiz. %	57.55%	109.34%	150.90%	72.94%	101.72%	102.54%	100.00%	-
EY	12.98	6.84	4.95	10.24	7.35	7.29	7.48	44.35%
YoY %	89.77%	38.18%	-51.66%	39.32%	0.82%	-2.54%	-	-
Horiz. %	173.53%	91.44%	66.18%	136.90%	98.26%	97.46%	100.00%	-
DY	7.96	7.50	6.23	6.67	4.50	5.00	4.86	38.90%
YoY %	6.13%	20.39%	-6.60%	48.22%	-10.00%	2.88%	-	-
Horiz. %	163.79%	154.32%	128.19%	137.24%	92.59%	102.88%	100.00%	-
P/NAPS	0.85	0.91	0.95	0.82	0.86	0.87	0.88	-2.28%
YoY %	-6.59%	-4.21%	15.85%	-4.65%	-1.15%	-1.14%	-	-
Horiz. %	96.59%	103.41%	107.95%	93.18%	97.73%	98.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	24/08/15	28/05/15	25/02/15	27/11/14	28/08/14	29/05/14	-
Price	1.40	1.37	1.47	1.38	1.38	1.40	1.38	-
P/RPS	0.72	0.67	0.69	0.63	0.61	0.61	0.59	14.18%
YoY %	7.46%	-2.90%	9.52%	3.28%	0.00%	3.39%	-	-
Horiz. %	122.03%	113.56%	116.95%	106.78%	103.39%	103.39%	100.00%	-
P/EPS	7.87	14.31	20.33	10.21	13.41	13.72	13.18	-29.06%
YoY %	-45.00%	-29.61%	99.12%	-23.86%	-2.26%	4.10%	-	-
Horiz. %	59.71%	108.57%	154.25%	77.47%	101.75%	104.10%	100.00%	-
EY	12.71	6.99	4.92	9.80	7.46	7.29	7.58	41.09%
YoY %	81.83%	42.07%	-49.80%	31.37%	2.33%	-3.83%	-	-
Horiz. %	167.68%	92.22%	64.91%	129.29%	98.42%	96.17%	100.00%	-
DY	7.79	7.66	6.19	6.38	4.57	5.00	4.93	35.62%
YoY %	1.70%	23.75%	-2.98%	39.61%	-8.60%	1.42%	-	-
Horiz. %	158.01%	155.38%	125.56%	129.41%	92.70%	101.42%	100.00%	-
P/NAPS	0.87	0.89	0.96	0.86	0.85	0.87	0.86	0.77%
YoY %	-2.25%	-7.29%	11.63%	1.18%	-2.30%	1.16%	-	-
Horiz. %	101.16%	103.49%	111.63%	100.00%	98.84%	101.16%	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 - 14 June 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

288

MPI

MALAYSIAN PACIFIC INDUSTRIES

275

HLIND

HONG LEONG INDUSTRIES BHD

273

JCY

JCY INTERNATIONAL BERHAD

175

PBBANK

PUBLIC BANK BHD

135

GENM

GENTING MALAYSIA BERHAD

106

YTLPOWR

YTL POWER INTERNATIONAL BHD

103

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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