[P&O] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 32.65%
YoY- 986.57%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 550,408 563,417 561,377 565,074 562,780 561,794 555,800 -0.64%
PBT 52,656 65,735 57,529 62,916 49,872 50,610 33,741 34.43%
Tax -16,612 -15,616 -16,886 -18,106 -16,092 -13,745 -11,752 25.87%
NP 36,044 50,119 40,642 44,810 33,780 36,865 21,989 38.89%
-
NP to SH 15,816 36,909 37,049 44,810 33,780 36,865 21,989 -19.67%
-
Tax Rate 31.55% 23.76% 29.35% 28.78% 32.27% 27.16% 34.83% -
Total Cost 514,364 513,298 520,734 520,264 529,000 524,929 533,810 -2.43%
-
Net Worth 378,419 380,053 372,930 253,825 246,515 247,564 228,237 39.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,703 63,805 80,241 18,060 36,123 20,589 14,397 -23.07%
Div Payout % 61.35% 172.87% 216.58% 40.31% 106.94% 55.85% 65.48% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 378,419 380,053 372,930 253,825 246,515 247,564 228,237 39.95%
NOSH 242,576 243,623 243,745 244,063 244,075 245,113 245,416 -0.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.55% 8.90% 7.24% 7.93% 6.00% 6.56% 3.96% -
ROE 4.18% 9.71% 9.93% 17.65% 13.70% 14.89% 9.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 226.90 231.27 230.31 231.53 230.58 229.20 226.47 0.12%
EPS 6.52 15.15 15.20 18.36 13.84 15.04 8.96 -19.05%
DPS 4.00 26.19 32.92 7.40 14.80 8.40 5.87 -22.50%
NAPS 1.56 1.56 1.53 1.04 1.01 1.01 0.93 41.04%
Adjusted Per Share Value based on latest NOSH - 243,630
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 185.85 190.25 189.56 190.81 190.03 189.70 187.68 -0.64%
EPS 5.34 12.46 12.51 15.13 11.41 12.45 7.43 -19.71%
DPS 3.28 21.54 27.09 6.10 12.20 6.95 4.86 -23.00%
NAPS 1.2778 1.2833 1.2593 0.8571 0.8324 0.8359 0.7707 39.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.43 1.39 1.48 1.41 1.31 1.15 1.00 -
P/RPS 0.63 0.60 0.64 0.61 0.57 0.50 0.44 26.95%
P/EPS 21.93 9.17 9.74 7.68 9.47 7.65 11.16 56.69%
EY 4.56 10.90 10.27 13.02 10.56 13.08 8.96 -36.17%
DY 2.80 18.84 22.24 5.25 11.30 7.30 5.87 -38.86%
P/NAPS 0.92 0.89 0.97 1.36 1.30 1.14 1.08 -10.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 28/08/13 30/05/13 21/02/13 30/11/12 29/08/12 -
Price 1.41 1.49 1.32 1.74 1.28 1.20 1.18 -
P/RPS 0.62 0.64 0.57 0.75 0.56 0.52 0.52 12.40%
P/EPS 21.63 9.83 8.68 9.48 9.25 7.98 13.17 39.07%
EY 4.62 10.17 11.52 10.55 10.81 12.53 7.59 -28.11%
DY 2.84 17.58 24.94 4.25 11.56 7.00 4.97 -31.06%
P/NAPS 0.90 0.96 0.86 1.67 1.27 1.19 1.27 -20.46%

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