[P&O] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -85.92%
YoY- -69.04%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 388,284 464,844 480,944 498,742 501,984 541,129 549,033 -20.57%
PBT -5,840 62,272 22,849 -12,196 81,252 69,305 60,652 -
Tax -9,192 -9,059 -3,060 7,014 -7,344 -20,629 -18,762 -37.77%
NP -15,032 53,213 19,789 -5,182 73,908 48,676 41,889 -
-
NP to SH -27,616 42,570 18,148 6,602 46,880 24,708 20,489 -
-
Tax Rate - 14.55% 13.39% - 9.04% 29.77% 30.93% -
Total Cost 403,316 411,631 461,154 503,924 428,076 492,453 507,144 -14.12%
-
Net Worth 372,672 386,127 369,681 368,651 386,663 390,126 387,787 -2.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 33,444 26,141 28,486 28,913 33,622 18,302 19,268 44.28%
Div Payout % 0.00% 61.41% 156.97% 437.96% 71.72% 74.07% 94.04% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 372,672 386,127 369,681 368,651 386,663 390,126 387,787 -2.60%
NOSH 238,892 239,830 240,052 240,948 240,163 240,818 240,862 -0.54%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.87% 11.45% 4.11% -1.04% 14.72% 9.00% 7.63% -
ROE -7.41% 11.02% 4.91% 1.79% 12.12% 6.33% 5.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 162.53 193.82 200.35 206.99 209.02 224.70 227.95 -20.13%
EPS -11.56 17.75 7.56 2.74 19.52 10.26 8.51 -
DPS 14.00 10.90 11.87 12.00 14.00 7.60 8.00 45.07%
NAPS 1.56 1.61 1.54 1.53 1.61 1.62 1.61 -2.07%
Adjusted Per Share Value based on latest NOSH - 239,857
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 131.11 156.96 162.40 168.41 169.50 182.72 185.39 -20.57%
EPS -9.33 14.37 6.13 2.23 15.83 8.34 6.92 -
DPS 11.29 8.83 9.62 9.76 11.35 6.18 6.51 44.20%
NAPS 1.2584 1.3038 1.2483 1.2448 1.3056 1.3173 1.3094 -2.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.43 1.37 1.40 1.46 1.32 1.40 1.40 -
P/RPS 0.88 0.71 0.70 0.71 0.63 0.62 0.61 27.58%
P/EPS -12.37 7.72 18.52 53.28 6.76 13.65 16.46 -
EY -8.08 12.96 5.40 1.88 14.79 7.33 6.08 -
DY 9.79 7.96 8.48 8.22 10.61 5.43 5.71 43.11%
P/NAPS 0.92 0.85 0.91 0.95 0.82 0.86 0.87 3.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 26/11/15 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 -
Price 1.42 1.40 1.37 1.47 1.38 1.38 1.40 -
P/RPS 0.87 0.72 0.68 0.71 0.66 0.61 0.61 26.62%
P/EPS -12.28 7.89 18.12 53.65 7.07 13.45 16.46 -
EY -8.14 12.68 5.52 1.86 14.14 7.43 6.08 -
DY 9.86 7.79 8.66 8.16 10.14 5.51 5.71 43.78%
P/NAPS 0.91 0.87 0.89 0.96 0.86 0.85 0.87 3.03%

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