[P&O] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -98.48%
YoY- -92.17%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 561,794 416,850 282,502 120,855 529,294 398,081 268,731 63.27%
PBT 50,610 25,306 5,074 2,973 69,279 49,335 26,789 52.64%
Tax -13,745 -8,814 -3,012 -2,221 -19,820 -14,497 -8,135 41.72%
NP 36,865 16,492 2,062 752 49,459 34,838 18,654 57.28%
-
NP to SH 36,865 16,492 2,062 752 49,459 34,838 18,654 57.28%
-
Tax Rate 27.16% 34.83% 59.36% 74.71% 28.61% 29.38% 30.37% -
Total Cost 524,929 400,358 280,440 120,103 479,835 363,243 250,077 63.71%
-
Net Worth 247,564 228,237 216,019 215,896 213,227 215,442 200,475 15.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 20,589 10,798 7,609 - 13,724 1,468 1,466 479.30%
Div Payout % 55.85% 65.48% 369.05% - 27.75% 4.22% 7.86% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 247,564 228,237 216,019 215,896 213,227 215,442 200,475 15.05%
NOSH 245,113 245,416 245,476 242,580 245,089 244,820 244,482 0.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.56% 3.96% 0.73% 0.62% 9.34% 8.75% 6.94% -
ROE 14.89% 7.23% 0.95% 0.35% 23.20% 16.17% 9.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 229.20 169.85 115.08 49.82 215.96 162.60 109.92 62.99%
EPS 15.04 6.72 0.84 0.31 20.18 14.23 7.63 57.01%
DPS 8.40 4.40 3.10 0.00 5.60 0.60 0.60 478.09%
NAPS 1.01 0.93 0.88 0.89 0.87 0.88 0.82 14.86%
Adjusted Per Share Value based on latest NOSH - 242,580
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 189.70 140.76 95.39 40.81 178.73 134.42 90.74 63.27%
EPS 12.45 5.57 0.70 0.25 16.70 11.76 6.30 57.28%
DPS 6.95 3.65 2.57 0.00 4.63 0.50 0.50 475.34%
NAPS 0.8359 0.7707 0.7294 0.729 0.72 0.7275 0.6769 15.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.15 1.00 0.94 0.90 0.71 0.80 0.79 -
P/RPS 0.50 0.59 0.82 1.81 0.33 0.49 0.72 -21.52%
P/EPS 7.65 14.88 111.90 290.32 3.52 5.62 10.35 -18.20%
EY 13.08 6.72 0.89 0.34 28.42 17.79 9.66 22.32%
DY 7.30 4.40 3.30 0.00 7.89 0.75 0.76 350.00%
P/NAPS 1.14 1.08 1.07 1.01 0.82 0.91 0.96 12.10%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 22/02/12 25/11/11 23/08/11 31/05/11 -
Price 1.20 1.18 0.93 1.07 0.75 0.76 0.80 -
P/RPS 0.52 0.69 0.81 2.15 0.35 0.47 0.73 -20.19%
P/EPS 7.98 17.56 110.71 345.16 3.72 5.34 10.48 -16.57%
EY 12.53 5.69 0.90 0.29 26.91 18.72 9.54 19.87%
DY 7.00 3.73 3.33 0.00 7.47 0.79 0.75 341.49%
P/NAPS 1.19 1.27 1.06 1.20 0.86 0.86 0.98 13.77%

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