[P&O] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 123.53%
YoY- -25.46%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 421,033 282,537 140,695 561,794 416,850 282,502 120,855 129.98%
PBT 43,147 31,458 12,468 50,610 25,306 5,074 2,973 495.95%
Tax -12,665 -9,053 -4,023 -13,745 -8,814 -3,012 -2,221 219.52%
NP 30,482 22,405 8,445 36,865 16,492 2,062 752 1082.66%
-
NP to SH 27,787 22,405 8,445 36,865 16,492 2,062 752 1011.82%
-
Tax Rate 29.35% 28.78% 32.27% 27.16% 34.83% 59.36% 74.71% -
Total Cost 390,551 260,132 132,250 524,929 400,358 280,440 120,103 119.64%
-
Net Worth 372,930 253,825 246,515 247,564 228,237 216,019 215,896 44.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 60,180 9,030 9,030 20,589 10,798 7,609 - -
Div Payout % 216.58% 40.31% 106.94% 55.85% 65.48% 369.05% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 372,930 253,825 246,515 247,564 228,237 216,019 215,896 44.01%
NOSH 243,745 244,063 244,075 245,113 245,416 245,476 242,580 0.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.24% 7.93% 6.00% 6.56% 3.96% 0.73% 0.62% -
ROE 7.45% 8.83% 3.43% 14.89% 7.23% 0.95% 0.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 172.73 115.76 57.64 229.20 169.85 115.08 49.82 129.24%
EPS 11.40 9.18 3.46 15.04 6.72 0.84 0.31 1008.27%
DPS 24.69 3.70 3.70 8.40 4.40 3.10 0.00 -
NAPS 1.53 1.04 1.01 1.01 0.93 0.88 0.89 43.55%
Adjusted Per Share Value based on latest NOSH - 244,280
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 142.17 95.40 47.51 189.70 140.76 95.39 40.81 129.98%
EPS 9.38 7.57 2.85 12.45 5.57 0.70 0.25 1023.22%
DPS 20.32 3.05 3.05 6.95 3.65 2.57 0.00 -
NAPS 1.2593 0.8571 0.8324 0.8359 0.7707 0.7294 0.729 44.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.48 1.41 1.31 1.15 1.00 0.94 0.90 -
P/RPS 0.86 1.22 2.27 0.50 0.59 0.82 1.81 -39.13%
P/EPS 12.98 15.36 37.86 7.65 14.88 111.90 290.32 -87.42%
EY 7.70 6.51 2.64 13.08 6.72 0.89 0.34 701.98%
DY 16.68 2.62 2.82 7.30 4.40 3.30 0.00 -
P/NAPS 0.97 1.36 1.30 1.14 1.08 1.07 1.01 -2.66%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 21/02/13 30/11/12 29/08/12 31/05/12 22/02/12 -
Price 1.32 1.74 1.28 1.20 1.18 0.93 1.07 -
P/RPS 0.76 1.50 2.22 0.52 0.69 0.81 2.15 -50.03%
P/EPS 11.58 18.95 36.99 7.98 17.56 110.71 345.16 -89.61%
EY 8.64 5.28 2.70 12.53 5.69 0.90 0.29 863.03%
DY 18.70 2.13 2.89 7.00 3.73 3.33 0.00 -
P/NAPS 0.86 1.67 1.27 1.19 1.27 1.06 1.20 -19.93%

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