[P&O] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -0.38%
YoY- 0.12%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 549,033 556,086 550,408 563,417 561,377 565,074 562,780 -1.63%
PBT 60,652 64,412 52,656 65,735 57,529 62,916 49,872 13.97%
Tax -18,762 -22,512 -16,612 -15,616 -16,886 -18,106 -16,092 10.80%
NP 41,889 41,900 36,044 50,119 40,642 44,810 33,780 15.46%
-
NP to SH 20,489 21,324 15,816 36,909 37,049 44,810 33,780 -28.41%
-
Tax Rate 30.93% 34.95% 31.55% 23.76% 29.35% 28.78% 32.27% -
Total Cost 507,144 514,186 514,364 513,298 520,734 520,264 529,000 -2.78%
-
Net Worth 387,787 385,954 378,419 380,053 372,930 253,825 246,515 35.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19,268 15,438 9,703 63,805 80,241 18,060 36,123 -34.30%
Div Payout % 94.04% 72.40% 61.35% 172.87% 216.58% 40.31% 106.94% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 387,787 385,954 378,419 380,053 372,930 253,825 246,515 35.37%
NOSH 240,862 241,221 242,576 243,623 243,745 244,063 244,075 -0.88%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.63% 7.53% 6.55% 8.90% 7.24% 7.93% 6.00% -
ROE 5.28% 5.53% 4.18% 9.71% 9.93% 17.65% 13.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 227.95 230.53 226.90 231.27 230.31 231.53 230.58 -0.76%
EPS 8.51 8.84 6.52 15.15 15.20 18.36 13.84 -27.75%
DPS 8.00 6.40 4.00 26.19 32.92 7.40 14.80 -33.71%
NAPS 1.61 1.60 1.56 1.56 1.53 1.04 1.01 36.57%
Adjusted Per Share Value based on latest NOSH - 243,253
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 185.39 187.77 185.85 190.25 189.56 190.81 190.03 -1.63%
EPS 6.92 7.20 5.34 12.46 12.51 15.13 11.41 -28.41%
DPS 6.51 5.21 3.28 21.54 27.09 6.10 12.20 -34.28%
NAPS 1.3094 1.3032 1.2778 1.2833 1.2593 0.8571 0.8324 35.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.40 1.43 1.39 1.48 1.41 1.31 -
P/RPS 0.61 0.61 0.63 0.60 0.64 0.61 0.57 4.63%
P/EPS 16.46 15.84 21.93 9.17 9.74 7.68 9.47 44.70%
EY 6.08 6.31 4.56 10.90 10.27 13.02 10.56 -30.86%
DY 5.71 4.57 2.80 18.84 22.24 5.25 11.30 -36.63%
P/NAPS 0.87 0.88 0.92 0.89 0.97 1.36 1.30 -23.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 21/02/13 -
Price 1.40 1.38 1.41 1.49 1.32 1.74 1.28 -
P/RPS 0.61 0.60 0.62 0.64 0.57 0.75 0.56 5.88%
P/EPS 16.46 15.61 21.63 9.83 8.68 9.48 9.25 46.99%
EY 6.08 6.41 4.62 10.17 11.52 10.55 10.81 -31.93%
DY 5.71 4.64 2.84 17.58 24.94 4.25 11.56 -37.59%
P/NAPS 0.87 0.86 0.90 0.96 0.86 1.67 1.27 -22.34%

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