[P&O] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	316,468	331,948	384,008	480,944	549,033	561,377	555,800	-8.95%
YoY %	-4.66%	-13.56%	-20.16%	-12.40%	-2.20%	1.00%	-	-
Horiz. %	56.94%	59.72%	69.09%	86.53%	98.78%	101.00%	100.00%	-
PBT	-3,221	37,438	32,592	22,849	60,652	57,529	33,741	-
YoY %	-108.60%	14.87%	42.64%	-62.33%	5.43%	70.50%	-	-
Horiz. %	-9.55%	110.96%	96.59%	67.72%	179.76%	170.50%	100.00%	-
Tax	-14,106	-8,522	-17,738	-3,060	-18,762	-16,886	-11,752	3.08%
YoY %	-65.52%	51.96%	-479.67%	83.69%	-11.11%	-43.69%	-	-
Horiz. %	120.03%	72.52%	150.94%	26.04%	159.65%	143.69%	100.00%	-
NP	-17,328	28,916	14,853	19,789	41,889	40,642	21,989	-
YoY %	-159.93%	94.68%	-24.94%	-52.76%	3.07%	84.83%	-	-
Horiz. %	-78.80%	131.50%	67.55%	89.99%	190.50%	184.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-27,160	12,780	-9,240	18,148	20,489	37,049	21,989	-
YoY %	-312.52%	238.31%	-150.91%	-11.43%	-44.70%	68.49%	-	-
Horiz. %	-123.52%	58.12%	-42.02%	82.53%	93.18%	168.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	22.76%	54.42%	13.39%	30.93%	29.35%	34.83%	-
YoY %	-	-58.18%	306.42%	-56.71%	5.38%	-15.73%	-	-
Horiz. %	-	65.35%	156.24%	38.44%	88.80%	84.27%	100.00%	-
Total Cost	333,796	303,032	369,154	461,154	507,144	520,734	533,810	-7.52%
YoY %	10.15%	-17.91%	-19.95%	-9.07%	-2.61%	-2.45%	-	-
Horiz. %	62.53%	56.77%	69.15%	86.39%	95.00%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,869	375,387	368,006	369,681	387,787	372,930	228,237	5.89%
YoY %	-14.26%	2.01%	-0.45%	-4.67%	3.98%	63.40%	-	-
Horiz. %	141.02%	164.47%	161.24%	161.97%	169.91%	163.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	18,340	18,887	29,631	28,486	19,268	80,241	14,397	4.11%
YoY %	-2.90%	-36.26%	4.02%	47.84%	-75.99%	457.35%	-	-
Horiz. %	127.39%	131.19%	205.81%	197.86%	133.83%	557.35%	100.00%	-
Div Payout %	0.00%	147.79%	0.00%	156.97%	94.04%	216.58%	65.48%	-
YoY %	0.00%	0.00%	0.00%	66.92%	-56.58%	230.76%	-	-
Horiz. %	0.00%	225.70%	0.00%	239.72%	143.62%	330.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	321,869	375,387	368,006	369,681	387,787	372,930	228,237	5.89%
YoY %	-14.26%	2.01%	-0.45%	-4.67%	3.98%	63.40%	-	-
Horiz. %	141.02%	164.47%	161.24%	161.97%	169.91%	163.40%	100.00%	-
NOSH	286,946	249,954	238,965	240,052	240,862	243,745	245,416	2.63%
YoY %	14.80%	4.60%	-0.45%	-0.34%	-1.18%	-0.68%	-	-
Horiz. %	116.92%	101.85%	97.37%	97.81%	98.14%	99.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-5.48%	8.71%	3.87%	4.11%	7.63%	7.24%	3.96%	-
YoY %	-162.92%	125.06%	-5.84%	-46.13%	5.39%	82.83%	-	-
Horiz. %	-138.38%	219.95%	97.73%	103.79%	192.68%	182.83%	100.00%	-
ROE	-8.44%	3.40%	-2.51%	4.91%	5.28%	9.93%	9.63%	-
YoY %	-348.24%	235.46%	-151.12%	-7.01%	-46.83%	3.12%	-	-
Horiz. %	-87.64%	35.31%	-26.06%	50.99%	54.83%	103.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	115.04	140.60	160.70	200.35	227.95	230.31	226.47	-10.67%
YoY %	-18.18%	-12.51%	-19.79%	-12.11%	-1.02%	1.70%	-	-
Horiz. %	50.80%	62.08%	70.96%	88.47%	100.65%	101.70%	100.00%	-
EPS	-10.72	5.41	-3.87	7.56	8.51	15.20	8.96	-
YoY %	-298.15%	239.79%	-151.19%	-11.16%	-44.01%	69.64%	-	-
Horiz. %	-119.64%	60.38%	-43.19%	84.37%	94.98%	169.64%	100.00%	-
DPS	6.67	8.00	12.40	11.87	8.00	32.92	5.87	2.15%
YoY %	-16.62%	-35.48%	4.47%	48.37%	-75.70%	460.82%	-	-
Horiz. %	113.63%	136.29%	211.24%	202.21%	136.29%	560.82%	100.00%	-
NAPS	1.17	1.59	1.54	1.54	1.61	1.53	0.93	3.89%
YoY %	-26.42%	3.25%	0.00%	-4.35%	5.23%	64.52%	-	-
Horiz. %	125.81%	170.97%	165.59%	165.59%	173.12%	164.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 239,767
RPS	106.86	112.09	129.67	162.41	185.40	189.57	187.68	-8.95%
YoY %	-4.67%	-13.56%	-20.16%	-12.40%	-2.20%	1.01%	-	-
Horiz. %	56.94%	59.72%	69.09%	86.54%	98.79%	101.01%	100.00%	-
EPS	-9.17	4.32	-3.12	6.13	6.92	12.51	7.43	-
YoY %	-312.27%	238.46%	-150.90%	-11.42%	-44.68%	68.37%	-	-
Horiz. %	-123.42%	58.14%	-41.99%	82.50%	93.14%	168.37%	100.00%	-
DPS	6.19	6.38	10.01	9.62	6.51	27.10	4.86	4.11%
YoY %	-2.98%	-36.26%	4.05%	47.77%	-75.98%	457.61%	-	-
Horiz. %	127.37%	131.28%	205.97%	197.94%	133.95%	557.61%	100.00%	-
NAPS	1.0869	1.2676	1.2427	1.2483	1.3095	1.2593	0.7707	5.89%
YoY %	-14.26%	2.00%	-0.45%	-4.67%	3.99%	63.40%	-	-
Horiz. %	141.03%	164.47%	161.24%	161.97%	169.91%	163.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.05	1.30	1.31	1.40	1.40	1.48	1.00	-
P/RPS	0.91	0.92	0.82	0.70	0.61	0.64	0.44	12.86%
YoY %	-1.09%	12.20%	17.14%	14.75%	-4.69%	45.45%	-	-
Horiz. %	206.82%	209.09%	186.36%	159.09%	138.64%	145.45%	100.00%	-
P/EPS	-10.64	24.02	-33.88	18.52	16.46	9.74	11.16	-
YoY %	-144.30%	170.90%	-282.94%	12.52%	68.99%	-12.72%	-	-
Horiz. %	-95.34%	215.23%	-303.58%	165.95%	147.49%	87.28%	100.00%	-
EY	-9.40	4.16	-2.95	5.40	6.08	10.27	8.96	-
YoY %	-325.96%	241.02%	-154.63%	-11.18%	-40.80%	14.62%	-	-
Horiz. %	-104.91%	46.43%	-32.92%	60.27%	67.86%	114.62%	100.00%	-
DY	6.35	6.15	9.47	8.48	5.71	22.24	5.87	1.31%
YoY %	3.25%	-35.06%	11.67%	48.51%	-74.33%	278.88%	-	-
Horiz. %	108.18%	104.77%	161.33%	144.46%	97.27%	378.88%	100.00%	-
P/NAPS	0.90	0.82	0.85	0.91	0.87	0.97	1.08	-2.99%
YoY %	9.76%	-3.53%	-6.59%	4.60%	-10.31%	-10.19%	-	-
Horiz. %	83.33%	75.93%	78.70%	84.26%	80.56%	89.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	30/08/17	25/08/16	24/08/15	28/08/14	28/08/13	29/08/12	-
Price	1.05	1.26	1.29	1.37	1.40	1.32	1.18	-
P/RPS	0.91	0.90	0.80	0.68	0.61	0.57	0.52	9.77%
YoY %	1.11%	12.50%	17.65%	11.48%	7.02%	9.62%	-	-
Horiz. %	175.00%	173.08%	153.85%	130.77%	117.31%	109.62%	100.00%	-
P/EPS	-10.64	23.28	-33.36	18.12	16.46	8.68	13.17	-
YoY %	-145.70%	169.78%	-284.11%	10.09%	89.63%	-34.09%	-	-
Horiz. %	-80.79%	176.77%	-253.30%	137.59%	124.98%	65.91%	100.00%	-
EY	-9.40	4.30	-3.00	5.52	6.08	11.52	7.59	-
YoY %	-318.60%	243.33%	-154.35%	-9.21%	-47.22%	51.78%	-	-
Horiz. %	-123.85%	56.65%	-39.53%	72.73%	80.11%	151.78%	100.00%	-
DY	6.35	6.35	9.61	8.66	5.71	24.94	4.97	4.16%
YoY %	0.00%	-33.92%	10.97%	51.66%	-77.11%	401.81%	-	-
Horiz. %	127.77%	127.77%	193.36%	174.25%	114.89%	501.81%	100.00%	-
P/NAPS	0.90	0.79	0.84	0.89	0.87	0.86	1.27	-5.57%
YoY %	13.92%	-5.95%	-5.62%	2.30%	1.16%	-32.28%	-	-
Horiz. %	70.87%	62.20%	66.14%	70.08%	68.50%	67.72%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

10 Mins

BUY

2024-06-26 16:30:00

EMA 5

5 Mins

BUY

2024-06-26 16:30:00

ADX

5 Mins

BUY

2024-06-26 16:30:00

ADX

10 Mins

BUY

2024-06-26 15:30:00

ADX

10 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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