[P&O] YoY Annualized Quarter 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- -3.91%
YoY- -44.7%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 331,948 384,008 480,944 549,033 561,377 555,800 530,774 -7.51%
PBT 37,438 32,592 22,849 60,652 57,529 33,741 65,780 -8.95%
Tax -8,522 -17,738 -3,060 -18,762 -16,886 -11,752 -19,329 -12.74%
NP 28,916 14,853 19,789 41,889 40,642 21,989 46,450 -7.58%
-
NP to SH 12,780 -9,240 18,148 20,489 37,049 21,989 46,450 -19.33%
-
Tax Rate 22.76% 54.42% 13.39% 30.93% 29.35% 34.83% 29.38% -
Total Cost 303,032 369,154 461,154 507,144 520,734 533,810 484,324 -7.51%
-
Net Worth 375,387 368,006 369,681 387,787 372,930 228,237 215,442 9.68%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 18,887 29,631 28,486 19,268 80,241 14,397 1,958 45.85%
Div Payout % 147.79% 0.00% 156.97% 94.04% 216.58% 65.48% 4.22% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 375,387 368,006 369,681 387,787 372,930 228,237 215,442 9.68%
NOSH 249,954 238,965 240,052 240,862 243,745 245,416 244,820 0.34%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.71% 3.87% 4.11% 7.63% 7.24% 3.96% 8.75% -
ROE 3.40% -2.51% 4.91% 5.28% 9.93% 9.63% 21.56% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 140.60 160.70 200.35 227.95 230.31 226.47 216.80 -6.95%
EPS 5.41 -3.87 7.56 8.51 15.20 8.96 18.97 -18.85%
DPS 8.00 12.40 11.87 8.00 32.92 5.87 0.80 46.72%
NAPS 1.59 1.54 1.54 1.61 1.53 0.93 0.88 10.35%
Adjusted Per Share Value based on latest NOSH - 240,051
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 112.20 129.80 162.56 185.58 189.75 187.86 179.40 -7.51%
EPS 4.32 -3.12 6.13 6.93 12.52 7.43 15.70 -19.33%
DPS 6.38 10.02 9.63 6.51 27.12 4.87 0.66 45.90%
NAPS 1.2688 1.2439 1.2495 1.3107 1.2605 0.7715 0.7282 9.68%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 1.31 1.40 1.40 1.48 1.00 0.80 -
P/RPS 0.92 0.82 0.70 0.61 0.64 0.44 0.37 16.37%
P/EPS 24.02 -33.88 18.52 16.46 9.74 11.16 4.22 33.58%
EY 4.16 -2.95 5.40 6.08 10.27 8.96 23.72 -25.16%
DY 6.15 9.47 8.48 5.71 22.24 5.87 1.00 35.31%
P/NAPS 0.82 0.85 0.91 0.87 0.97 1.08 0.91 -1.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 24/08/15 28/08/14 28/08/13 29/08/12 23/08/11 -
Price 1.26 1.29 1.37 1.40 1.32 1.18 0.76 -
P/RPS 0.90 0.80 0.68 0.61 0.57 0.52 0.35 17.03%
P/EPS 23.28 -33.36 18.12 16.46 8.68 13.17 4.01 34.02%
EY 4.30 -3.00 5.52 6.08 11.52 7.59 24.96 -25.38%
DY 6.35 9.61 8.66 5.71 24.94 4.97 1.05 34.94%
P/NAPS 0.79 0.84 0.89 0.87 0.86 1.27 0.86 -1.40%

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