[P&O] YoY Cumulative 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- 44.13%
YoY- -44.7%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 248,961 288,006 360,708 411,775 421,033 416,850 398,081 -7.51%
PBT 28,079 24,444 17,137 45,489 43,147 25,306 49,335 -8.95%
Tax -6,392 -13,304 -2,295 -14,072 -12,665 -8,814 -14,497 -12.74%
NP 21,687 11,140 14,842 31,417 30,482 16,492 34,838 -7.58%
-
NP to SH 9,585 -6,930 13,611 15,367 27,787 16,492 34,838 -19.33%
-
Tax Rate 22.76% 54.43% 13.39% 30.93% 29.35% 34.83% 29.38% -
Total Cost 227,274 276,866 345,866 380,358 390,551 400,358 363,243 -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 14,165 22,223 21,364 14,451 60,180 10,798 1,468 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 2.55% -1.88% 3.68% 3.96% 7.45% 7.23% 16.17% -
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 105.45 120.52 150.26 170.96 172.73 169.85 162.60 -6.95%
EPS 4.06 -2.90 5.67 6.38 11.40 6.72 14.23 -18.84%
DPS 6.00 9.30 8.90 6.00 24.69 4.40 0.60 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 84.07 97.25 121.80 139.05 142.17 140.76 134.42 -7.51%
EPS 3.24 -2.34 4.60 5.19 9.38 5.57 11.76 -19.31%
DPS 4.78 7.50 7.21 4.88 20.32 3.65 0.50 45.63%
NAPS 1.2676 1.2427 1.2483 1.3095 1.2593 0.7707 0.7275 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 1.23 1.09 0.93 0.82 0.86 0.59 0.49 16.56%
P/EPS 32.02 -45.17 24.69 21.94 12.98 14.88 5.62 33.60%
EY 3.12 -2.21 4.05 4.56 7.70 6.72 17.79 -25.16%
DY 4.62 7.10 6.36 4.29 16.68 4.40 0.75 35.35%
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 1.19 1.07 0.91 0.82 0.76 0.69 0.47 16.72%
P/EPS 31.04 -44.48 24.16 21.94 11.58 17.56 5.34 34.05%
EY 3.22 -2.25 4.14 4.56 8.64 5.69 18.72 -25.40%
DY 4.76 7.21 6.50 4.29 18.70 3.73 0.79 34.85%
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