[P&O] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 37.1%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 562,780 561,794 555,800 565,004 483,420 529,294 530,774 3.96%
PBT 49,872 50,610 33,741 10,148 11,892 69,279 65,780 -16.78%
Tax -16,092 -13,745 -11,752 -6,024 -8,884 -19,820 -19,329 -11.45%
NP 33,780 36,865 21,989 4,124 3,008 49,459 46,450 -19.05%
-
NP to SH 33,780 36,865 21,989 4,124 3,008 49,459 46,450 -19.05%
-
Tax Rate 32.27% 27.16% 34.83% 59.36% 74.71% 28.61% 29.38% -
Total Cost 529,000 524,929 533,810 560,880 480,412 479,835 484,324 6.03%
-
Net Worth 246,515 247,564 228,237 216,019 215,896 213,227 215,442 9.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 36,123 20,589 14,397 15,219 - 13,724 1,958 592.06%
Div Payout % 106.94% 55.85% 65.48% 369.05% - 27.75% 4.22% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 246,515 247,564 228,237 216,019 215,896 213,227 215,442 9.35%
NOSH 244,075 245,113 245,416 245,476 242,580 245,089 244,820 -0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.00% 6.56% 3.96% 0.73% 0.62% 9.34% 8.75% -
ROE 13.70% 14.89% 9.63% 1.91% 1.39% 23.20% 21.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.58 229.20 226.47 230.17 199.28 215.96 216.80 4.17%
EPS 13.84 15.04 8.96 1.68 1.24 20.18 18.97 -18.88%
DPS 14.80 8.40 5.87 6.20 0.00 5.60 0.80 593.33%
NAPS 1.01 1.01 0.93 0.88 0.89 0.87 0.88 9.57%
Adjusted Per Share Value based on latest NOSH - 247,169
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 190.03 189.70 187.68 190.78 163.24 178.73 179.23 3.95%
EPS 11.41 12.45 7.43 1.39 1.02 16.70 15.68 -19.01%
DPS 12.20 6.95 4.86 5.14 0.00 4.63 0.66 592.95%
NAPS 0.8324 0.8359 0.7707 0.7294 0.729 0.72 0.7275 9.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.31 1.15 1.00 0.94 0.90 0.71 0.80 -
P/RPS 0.57 0.50 0.44 0.41 0.45 0.33 0.37 33.21%
P/EPS 9.47 7.65 11.16 55.95 72.58 3.52 4.22 70.98%
EY 10.56 13.08 8.96 1.79 1.38 28.42 23.72 -41.55%
DY 11.30 7.30 5.87 6.60 0.00 7.89 1.00 399.87%
P/NAPS 1.30 1.14 1.08 1.07 1.01 0.82 0.91 26.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 30/11/12 29/08/12 31/05/12 22/02/12 25/11/11 23/08/11 -
Price 1.28 1.20 1.18 0.93 1.07 0.75 0.76 -
P/RPS 0.56 0.52 0.52 0.40 0.54 0.35 0.35 36.60%
P/EPS 9.25 7.98 13.17 55.36 86.29 3.72 4.01 74.13%
EY 10.81 12.53 7.59 1.81 1.16 26.91 24.96 -42.61%
DY 11.56 7.00 4.97 6.67 0.00 7.47 1.05 391.30%
P/NAPS 1.27 1.19 1.27 1.06 1.20 0.86 0.86 29.52%

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