[P&O] YoY Cumulative Quarter Result on 30-Jun-2014 [#3]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	248,961	288,006	360,708	411,775	421,033	416,850	398,081	-7.51%
YoY %	-13.56%	-20.16%	-12.40%	-2.20%	1.00%	4.71%	-	-
Horiz. %	62.54%	72.35%	90.61%	103.44%	105.77%	104.71%	100.00%	-
PBT	28,079	24,444	17,137	45,489	43,147	25,306	49,335	-8.95%
YoY %	14.87%	42.64%	-62.33%	5.43%	70.50%	-48.71%	-	-
Horiz. %	56.91%	49.55%	34.74%	92.20%	87.46%	51.29%	100.00%	-
Tax	-6,392	-13,304	-2,295	-14,072	-12,665	-8,814	-14,497	-12.74%
YoY %	51.95%	-479.69%	83.69%	-11.11%	-43.69%	39.20%	-	-
Horiz. %	44.09%	91.77%	15.83%	97.07%	87.36%	60.80%	100.00%	-
NP	21,687	11,140	14,842	31,417	30,482	16,492	34,838	-7.58%
YoY %	94.68%	-24.94%	-52.76%	3.07%	84.83%	-52.66%	-	-
Horiz. %	62.25%	31.98%	42.60%	90.18%	87.50%	47.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,585	-6,930	13,611	15,367	27,787	16,492	34,838	-19.33%
YoY %	238.31%	-150.91%	-11.43%	-44.70%	68.49%	-52.66%	-	-
Horiz. %	27.51%	-19.89%	39.07%	44.11%	79.76%	47.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.76%	54.43%	13.39%	30.93%	29.35%	34.83%	29.38%	-
YoY %	-58.18%	306.50%	-56.71%	5.38%	-15.73%	18.55%	-	-
Horiz. %	77.47%	185.26%	45.58%	105.28%	99.90%	118.55%	100.00%	-
Total Cost	227,274	276,866	345,866	380,358	390,551	400,358	363,243	-7.51%
YoY %	-17.91%	-19.95%	-9.07%	-2.61%	-2.45%	10.22%	-	-
Horiz. %	62.57%	76.22%	95.22%	104.71%	107.52%	110.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,387	368,006	369,681	387,787	372,930	228,237	215,442	9.68%
YoY %	2.01%	-0.45%	-4.67%	3.98%	63.40%	5.94%	-	-
Horiz. %	174.24%	170.81%	171.59%	180.00%	173.10%	105.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	14,165	22,223	21,364	14,451	60,180	10,798	1,468	45.85%
YoY %	-36.26%	4.02%	47.84%	-75.99%	457.33%	635.56%	-	-
Horiz. %	964.92%	1,513.83%	1,455.31%	984.40%	4,099.46%	735.56%	100.00%	-
Div Payout %	147.79%	0.00%	156.97%	94.04%	216.58%	65.48%	4.22%	-
YoY %	0.00%	0.00%	66.92%	-56.58%	230.76%	1,451.66%	-	-
Horiz. %	3,502.13%	0.00%	3,719.67%	2,228.44%	5,132.23%	1,551.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	375,387	368,006	369,681	387,787	372,930	228,237	215,442	9.68%
YoY %	2.01%	-0.45%	-4.67%	3.98%	63.40%	5.94%	-	-
Horiz. %	174.24%	170.81%	171.59%	180.00%	173.10%	105.94%	100.00%	-
NOSH	249,954	238,965	240,052	240,862	243,745	245,416	244,820	0.34%
YoY %	4.60%	-0.45%	-0.34%	-1.18%	-0.68%	0.24%	-	-
Horiz. %	102.10%	97.61%	98.05%	98.38%	99.56%	100.24%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.71%	3.87%	4.11%	7.63%	7.24%	3.96%	8.75%	-
YoY %	125.06%	-5.84%	-46.13%	5.39%	82.83%	-54.74%	-	-
Horiz. %	99.54%	44.23%	46.97%	87.20%	82.74%	45.26%	100.00%	-
ROE	2.55%	-1.88%	3.68%	3.96%	7.45%	7.23%	16.17%	-
YoY %	235.64%	-151.09%	-7.07%	-46.85%	3.04%	-55.29%	-	-
Horiz. %	15.77%	-11.63%	22.76%	24.49%	46.07%	44.71%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	105.45	120.52	150.26	170.96	172.73	169.85	162.60	-6.95%
YoY %	-12.50%	-19.79%	-12.11%	-1.02%	1.70%	4.46%	-	-
Horiz. %	64.85%	74.12%	92.41%	105.14%	106.23%	104.46%	100.00%	-
EPS	4.06	-2.90	5.67	6.38	11.40	6.72	14.23	-18.84%
YoY %	240.00%	-151.15%	-11.13%	-44.04%	69.64%	-52.78%	-	-
Horiz. %	28.53%	-20.38%	39.85%	44.83%	80.11%	47.22%	100.00%	-
DPS	6.00	9.30	8.90	6.00	24.69	4.40	0.60	46.72%
YoY %	-35.48%	4.49%	48.33%	-75.70%	461.14%	633.33%	-	-
Horiz. %	1,000.00%	1,550.00%	1,483.33%	1,000.00%	4,115.00%	733.33%	100.00%	-
NAPS	1.59	1.54	1.54	1.61	1.53	0.93	0.88	10.35%
YoY %	3.25%	0.00%	-4.35%	5.23%	64.52%	5.68%	-	-
Horiz. %	180.68%	175.00%	175.00%	182.95%	173.86%	105.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 240,051
RPS	84.07	97.25	121.80	139.05	142.17	140.76	134.42	-7.51%
YoY %	-13.55%	-20.16%	-12.41%	-2.19%	1.00%	4.72%	-	-
Horiz. %	62.54%	72.35%	90.61%	103.44%	105.77%	104.72%	100.00%	-
EPS	3.24	-2.34	4.60	5.19	9.38	5.57	11.76	-19.31%
YoY %	238.46%	-150.87%	-11.37%	-44.67%	68.40%	-52.64%	-	-
Horiz. %	27.55%	-19.90%	39.12%	44.13%	79.76%	47.36%	100.00%	-
DPS	4.78	7.50	7.21	4.88	20.32	3.65	0.50	45.63%
YoY %	-36.27%	4.02%	47.75%	-75.98%	456.71%	630.00%	-	-
Horiz. %	956.00%	1,500.00%	1,442.00%	976.00%	4,064.00%	730.00%	100.00%	-
NAPS	1.2676	1.2427	1.2483	1.3095	1.2593	0.7707	0.7275	9.68%
YoY %	2.00%	-0.45%	-4.67%	3.99%	63.40%	5.94%	-	-
Horiz. %	174.24%	170.82%	171.59%	180.00%	173.10%	105.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	12.84%	17.20%	13.41%	-4.65%	45.76%	20.41%	-	-
Horiz. %	251.02%	222.45%	189.80%	167.35%	175.51%	120.41%	100.00%	-
P/EPS	32.02	-45.17	24.69	21.94	12.98	14.88	5.62	33.60%
YoY %	170.89%	-282.95%	12.53%	69.03%	-12.77%	164.77%	-	-
Horiz. %	569.75%	-803.74%	439.32%	390.39%	230.96%	264.77%	100.00%	-
EY	3.12	-2.21	4.05	4.56	7.70	6.72	17.79	-25.16%
YoY %	241.18%	-154.57%	-11.18%	-40.78%	14.58%	-62.23%	-	-
Horiz. %	17.54%	-12.42%	22.77%	25.63%	43.28%	37.77%	100.00%	-
DY	4.62	7.10	6.36	4.29	16.68	4.40	0.75	35.35%
YoY %	-34.93%	11.64%	48.25%	-74.28%	279.09%	486.67%	-	-
Horiz. %	616.00%	946.67%	848.00%	572.00%	2,224.00%	586.67%	100.00%	-
P/NAPS	0.82	0.85	0.91	0.87	0.97	1.08	0.91	-1.71%
YoY %	-3.53%	-6.59%	4.60%	-10.31%	-10.19%	18.68%	-	-
Horiz. %	90.11%	93.41%	100.00%	95.60%	106.59%	118.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.21%	17.58%	10.98%	7.89%	10.14%	46.81%	-	-
Horiz. %	253.19%	227.66%	193.62%	174.47%	161.70%	146.81%	100.00%	-
P/EPS	31.04	-44.48	24.16	21.94	11.58	17.56	5.34	34.05%
YoY %	169.78%	-284.11%	10.12%	89.46%	-34.05%	228.84%	-	-
Horiz. %	581.27%	-832.96%	452.43%	410.86%	216.85%	328.84%	100.00%	-
EY	3.22	-2.25	4.14	4.56	8.64	5.69	18.72	-25.40%
YoY %	243.11%	-154.35%	-9.21%	-47.22%	51.85%	-69.60%	-	-
Horiz. %	17.20%	-12.02%	22.12%	24.36%	46.15%	30.40%	100.00%	-
DY	4.76	7.21	6.50	4.29	18.70	3.73	0.79	34.85%
YoY %	-33.98%	10.92%	51.52%	-77.06%	401.34%	372.15%	-	-
Horiz. %	602.53%	912.66%	822.78%	543.04%	2,367.09%	472.15%	100.00%	-
P/NAPS	0.79	0.84	0.89	0.87	0.86	1.27	0.86	-1.40%
YoY %	-5.95%	-5.62%	2.30%	1.16%	-32.28%	47.67%	-	-
Horiz. %	91.86%	97.67%	103.49%	101.16%	100.00%	147.67%	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

DNEX

DAGANG NEXCHANGE BERHAD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

NOTION

NOTION VTEC BHD

628

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

438

PBBANK

PUBLIC BANK BHD

409

GENTING

GENTING BHD

401

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