[P&O] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 60.79%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 360,708 249,371 125,496 541,129 411,775 278,043 137,602 90.45%
PBT 17,137 -6,098 20,313 69,305 45,489 32,206 13,164 19.28%
Tax -2,295 3,507 -1,836 -20,629 -14,072 -11,256 -4,153 -32.73%
NP 14,842 -2,591 18,477 48,676 31,417 20,950 9,011 39.59%
-
NP to SH 13,611 3,301 11,720 24,708 15,367 10,662 3,954 128.49%
-
Tax Rate 13.39% - 9.04% 29.77% 30.93% 34.95% 31.55% -
Total Cost 345,866 251,962 107,019 492,453 380,358 257,093 128,591 93.75%
-
Net Worth 369,681 368,651 386,663 390,126 387,787 385,954 378,419 -1.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 21,364 14,456 8,405 18,302 14,451 7,719 2,425 328.26%
Div Payout % 156.97% 437.96% 71.72% 74.07% 94.04% 72.40% 61.35% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 369,681 368,651 386,663 390,126 387,787 385,954 378,419 -1.54%
NOSH 240,052 240,948 240,163 240,818 240,862 241,221 242,576 -0.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.11% -1.04% 14.72% 9.00% 7.63% 7.53% 6.55% -
ROE 3.68% 0.90% 3.03% 6.33% 3.96% 2.76% 1.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.26 103.50 52.25 224.70 170.96 115.26 56.73 91.77%
EPS 5.67 1.37 4.88 10.26 6.38 4.42 1.63 130.10%
DPS 8.90 6.00 3.50 7.60 6.00 3.20 1.00 331.18%
NAPS 1.54 1.53 1.61 1.62 1.61 1.60 1.56 -0.85%
Adjusted Per Share Value based on latest NOSH - 240,128
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 121.80 84.20 42.38 182.72 139.04 93.89 46.46 90.46%
EPS 4.60 1.11 3.96 8.34 5.19 3.60 1.34 128.07%
DPS 7.21 4.88 2.84 6.18 4.88 2.61 0.82 327.70%
NAPS 1.2483 1.2448 1.3056 1.3173 1.3094 1.3032 1.2778 -1.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.40 1.46 1.32 1.40 1.40 1.40 1.43 -
P/RPS 0.93 1.41 2.53 0.62 0.82 1.21 2.52 -48.64%
P/EPS 24.69 106.57 27.05 13.65 21.94 31.67 87.73 -57.15%
EY 4.05 0.94 3.70 7.33 4.56 3.16 1.14 133.36%
DY 6.36 4.11 2.65 5.43 4.29 2.29 0.70 337.18%
P/NAPS 0.91 0.95 0.82 0.86 0.87 0.88 0.92 -0.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 29/05/14 26/02/14 -
Price 1.37 1.47 1.38 1.38 1.40 1.38 1.41 -
P/RPS 0.91 1.42 2.64 0.61 0.82 1.20 2.49 -48.97%
P/EPS 24.16 107.30 28.28 13.45 21.94 31.22 86.50 -57.37%
EY 4.14 0.93 3.54 7.43 4.56 3.20 1.16 134.08%
DY 6.50 4.08 2.54 5.51 4.29 2.32 0.71 339.40%
P/NAPS 0.89 0.96 0.86 0.85 0.87 0.86 0.90 -0.74%

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