[P&O] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 67.65%
YoY- -25.46%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 561,377 565,074 562,780 561,794 555,800 565,004 483,420 10.49%
PBT 57,529 62,916 49,872 50,610 33,741 10,148 11,892 186.31%
Tax -16,886 -18,106 -16,092 -13,745 -11,752 -6,024 -8,884 53.50%
NP 40,642 44,810 33,780 36,865 21,989 4,124 3,008 468.18%
-
NP to SH 37,049 44,810 33,780 36,865 21,989 4,124 3,008 434.15%
-
Tax Rate 29.35% 28.78% 32.27% 27.16% 34.83% 59.36% 74.71% -
Total Cost 520,734 520,264 529,000 524,929 533,810 560,880 480,412 5.52%
-
Net Worth 372,930 253,825 246,515 247,564 228,237 216,019 215,896 44.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 80,241 18,060 36,123 20,589 14,397 15,219 - -
Div Payout % 216.58% 40.31% 106.94% 55.85% 65.48% 369.05% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 372,930 253,825 246,515 247,564 228,237 216,019 215,896 44.01%
NOSH 243,745 244,063 244,075 245,113 245,416 245,476 242,580 0.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.24% 7.93% 6.00% 6.56% 3.96% 0.73% 0.62% -
ROE 9.93% 17.65% 13.70% 14.89% 9.63% 1.91% 1.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 230.31 231.53 230.58 229.20 226.47 230.17 199.28 10.13%
EPS 15.20 18.36 13.84 15.04 8.96 1.68 1.24 432.44%
DPS 32.92 7.40 14.80 8.40 5.87 6.20 0.00 -
NAPS 1.53 1.04 1.01 1.01 0.93 0.88 0.89 43.55%
Adjusted Per Share Value based on latest NOSH - 244,280
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 189.56 190.81 190.03 189.70 187.68 190.78 163.24 10.48%
EPS 12.51 15.13 11.41 12.45 7.43 1.39 1.02 432.64%
DPS 27.09 6.10 12.20 6.95 4.86 5.14 0.00 -
NAPS 1.2593 0.8571 0.8324 0.8359 0.7707 0.7294 0.729 44.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.48 1.41 1.31 1.15 1.00 0.94 0.90 -
P/RPS 0.64 0.61 0.57 0.50 0.44 0.41 0.45 26.49%
P/EPS 9.74 7.68 9.47 7.65 11.16 55.95 72.58 -73.82%
EY 10.27 13.02 10.56 13.08 8.96 1.79 1.38 281.64%
DY 22.24 5.25 11.30 7.30 5.87 6.60 0.00 -
P/NAPS 0.97 1.36 1.30 1.14 1.08 1.07 1.01 -2.66%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 21/02/13 30/11/12 29/08/12 31/05/12 22/02/12 -
Price 1.32 1.74 1.28 1.20 1.18 0.93 1.07 -
P/RPS 0.57 0.75 0.56 0.52 0.52 0.40 0.54 3.67%
P/EPS 8.68 9.48 9.25 7.98 13.17 55.36 86.29 -78.40%
EY 11.52 10.55 10.81 12.53 7.59 1.81 1.16 362.66%
DY 24.94 4.25 11.56 7.00 4.97 6.67 0.00 -
P/NAPS 0.86 1.67 1.27 1.19 1.27 1.06 1.20 -19.93%

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