[P&O] YoY Quarter Result on 30-Jun-2017 [#3]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 84.6%
YoY- -106.94%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 74,036 78,391 76,884 78,037 89,356 111,337 133,732 -9.37%
PBT 5,195 -4,054 7,455 7,194 11,956 23,235 13,283 -14.47%
Tax -1,495 216 -7,302 -1,793 -3,712 -5,802 -2,816 -10.00%
NP 3,700 -3,838 153 5,401 8,244 17,433 10,467 -15.89%
-
NP to SH -480 -2,801 -2,692 -276 3,975 10,310 4,705 -
-
Tax Rate 28.78% - 97.95% 24.92% 31.05% 24.97% 21.20% -
Total Cost 70,336 82,229 76,731 72,636 81,112 93,904 123,265 -8.91%
-
Net Worth 275,878 293,559 321,869 375,387 368,765 369,241 386,482 -5.45%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,214 3,397 3,438 3,541 5,986 6,953 3,600 -1.87%
Div Payout % 0.00% 0.00% 0.00% 0.00% 150.60% 67.44% 76.53% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 275,878 293,559 321,869 375,387 368,765 369,241 386,482 -5.45%
NOSH 287,059 286,946 286,946 249,954 239,457 239,767 240,051 3.02%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.00% -4.90% 0.20% 6.92% 9.23% 15.66% 7.83% -
ROE -0.17% -0.95% -0.84% -0.07% 1.08% 2.79% 1.22% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.64 28.84 27.95 33.05 37.32 46.44 55.71 -11.01%
EPS -0.18 -1.03 -0.98 -0.12 1.66 4.30 1.96 -
DPS 1.20 1.25 1.25 1.50 2.50 2.90 1.50 -3.64%
NAPS 1.03 1.08 1.17 1.59 1.54 1.54 1.61 -7.16%
Adjusted Per Share Value based on latest NOSH - 249,954
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.00 26.47 25.96 26.35 30.17 37.59 45.16 -9.37%
EPS -0.16 -0.95 -0.91 -0.09 1.34 3.48 1.59 -
DPS 1.09 1.15 1.16 1.20 2.02 2.35 1.22 -1.85%
NAPS 0.9316 0.9913 1.0868 1.2676 1.2452 1.2468 1.305 -5.45%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.79 0.99 1.05 1.30 1.31 1.40 1.40 -
P/RPS 2.86 3.43 3.76 3.93 3.51 3.01 2.51 2.19%
P/EPS -440.82 -96.07 -107.30 -1,112.03 78.92 32.56 71.43 -
EY -0.23 -1.04 -0.93 -0.09 1.27 3.07 1.40 -
DY 1.52 1.26 1.19 1.15 1.91 2.07 1.07 6.01%
P/NAPS 0.77 0.92 0.90 0.82 0.85 0.91 0.87 -2.01%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 30/08/17 25/08/16 24/08/15 28/08/14 -
Price 0.82 0.975 1.05 1.26 1.29 1.37 1.40 -
P/RPS 2.97 3.38 3.76 3.81 3.46 2.95 2.51 2.84%
P/EPS -457.57 -94.62 -107.30 -1,077.82 77.71 31.86 71.43 -
EY -0.22 -1.06 -0.93 -0.09 1.29 3.14 1.40 -
DY 1.46 1.28 1.19 1.19 1.94 2.12 1.07 5.31%
P/NAPS 0.80 0.90 0.90 0.79 0.84 0.89 0.87 -1.38%

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