[P&O] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 24.02%
YoY- 68.49%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 278,043 137,602 563,417 421,033 282,537 140,695 561,794 -37.45%
PBT 32,206 13,164 65,735 43,147 31,458 12,468 50,610 -26.03%
Tax -11,256 -4,153 -15,616 -12,665 -9,053 -4,023 -13,745 -12.48%
NP 20,950 9,011 50,119 30,482 22,405 8,445 36,865 -31.41%
-
NP to SH 10,662 3,954 36,909 27,787 22,405 8,445 36,865 -56.29%
-
Tax Rate 34.95% 31.55% 23.76% 29.35% 28.78% 32.27% 27.16% -
Total Cost 257,093 128,591 513,298 390,551 260,132 132,250 524,929 -37.89%
-
Net Worth 385,954 378,419 380,053 372,930 253,825 246,515 247,564 34.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,719 2,425 63,805 60,180 9,030 9,030 20,589 -48.03%
Div Payout % 72.40% 61.35% 172.87% 216.58% 40.31% 106.94% 55.85% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 385,954 378,419 380,053 372,930 253,825 246,515 247,564 34.48%
NOSH 241,221 242,576 243,623 243,745 244,063 244,075 245,113 -1.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.53% 6.55% 8.90% 7.24% 7.93% 6.00% 6.56% -
ROE 2.76% 1.04% 9.71% 7.45% 8.83% 3.43% 14.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 115.26 56.73 231.27 172.73 115.76 57.64 229.20 -36.78%
EPS 4.42 1.63 15.15 11.40 9.18 3.46 15.04 -55.83%
DPS 3.20 1.00 26.19 24.69 3.70 3.70 8.40 -47.47%
NAPS 1.60 1.56 1.56 1.53 1.04 1.01 1.01 35.93%
Adjusted Per Share Value based on latest NOSH - 243,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 93.89 46.46 190.25 142.17 95.40 47.51 189.70 -37.45%
EPS 3.60 1.34 12.46 9.38 7.57 2.85 12.45 -56.30%
DPS 2.61 0.82 21.54 20.32 3.05 3.05 6.95 -47.97%
NAPS 1.3032 1.2778 1.2833 1.2593 0.8571 0.8324 0.8359 34.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.40 1.43 1.39 1.48 1.41 1.31 1.15 -
P/RPS 1.21 2.52 0.60 0.86 1.22 2.27 0.50 80.34%
P/EPS 31.67 87.73 9.17 12.98 15.36 37.86 7.65 158.04%
EY 3.16 1.14 10.90 7.70 6.51 2.64 13.08 -61.24%
DY 2.29 0.70 18.84 16.68 2.62 2.82 7.30 -53.86%
P/NAPS 0.88 0.92 0.89 0.97 1.36 1.30 1.14 -15.86%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 21/02/13 30/11/12 -
Price 1.38 1.41 1.49 1.32 1.74 1.28 1.20 -
P/RPS 1.20 2.49 0.64 0.76 1.50 2.22 0.52 74.71%
P/EPS 31.22 86.50 9.83 11.58 18.95 36.99 7.98 148.49%
EY 3.20 1.16 10.17 8.64 5.28 2.70 12.53 -59.78%
DY 2.32 0.71 17.58 18.70 2.13 2.89 7.00 -52.14%
P/NAPS 0.86 0.90 0.96 0.86 1.67 1.27 1.19 -19.48%

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