[P&O] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 174.2%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 140,695 561,794 416,850 282,502 120,855 529,294 398,081 -49.85%
PBT 12,468 50,610 25,306 5,074 2,973 69,279 49,335 -59.86%
Tax -4,023 -13,745 -8,814 -3,012 -2,221 -19,820 -14,497 -57.28%
NP 8,445 36,865 16,492 2,062 752 49,459 34,838 -60.95%
-
NP to SH 8,445 36,865 16,492 2,062 752 49,459 34,838 -60.95%
-
Tax Rate 32.27% 27.16% 34.83% 59.36% 74.71% 28.61% 29.38% -
Total Cost 132,250 524,929 400,358 280,440 120,103 479,835 363,243 -48.85%
-
Net Worth 246,515 247,564 228,237 216,019 215,896 213,227 215,442 9.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,030 20,589 10,798 7,609 - 13,724 1,468 233.87%
Div Payout % 106.94% 55.85% 65.48% 369.05% - 27.75% 4.22% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 246,515 247,564 228,237 216,019 215,896 213,227 215,442 9.35%
NOSH 244,075 245,113 245,416 245,476 242,580 245,089 244,820 -0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.00% 6.56% 3.96% 0.73% 0.62% 9.34% 8.75% -
ROE 3.43% 14.89% 7.23% 0.95% 0.35% 23.20% 16.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.64 229.20 169.85 115.08 49.82 215.96 162.60 -49.75%
EPS 3.46 15.04 6.72 0.84 0.31 20.18 14.23 -60.87%
DPS 3.70 8.40 4.40 3.10 0.00 5.60 0.60 234.43%
NAPS 1.01 1.01 0.93 0.88 0.89 0.87 0.88 9.57%
Adjusted Per Share Value based on latest NOSH - 247,169
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.51 189.70 140.76 95.39 40.81 178.73 134.42 -49.85%
EPS 2.85 12.45 5.57 0.70 0.25 16.70 11.76 -60.96%
DPS 3.05 6.95 3.65 2.57 0.00 4.63 0.50 232.02%
NAPS 0.8324 0.8359 0.7707 0.7294 0.729 0.72 0.7275 9.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.31 1.15 1.00 0.94 0.90 0.71 0.80 -
P/RPS 2.27 0.50 0.59 0.82 1.81 0.33 0.49 176.61%
P/EPS 37.86 7.65 14.88 111.90 290.32 3.52 5.62 254.63%
EY 2.64 13.08 6.72 0.89 0.34 28.42 17.79 -71.80%
DY 2.82 7.30 4.40 3.30 0.00 7.89 0.75 140.83%
P/NAPS 1.30 1.14 1.08 1.07 1.01 0.82 0.91 26.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 30/11/12 29/08/12 31/05/12 22/02/12 25/11/11 23/08/11 -
Price 1.28 1.20 1.18 0.93 1.07 0.75 0.76 -
P/RPS 2.22 0.52 0.69 0.81 2.15 0.35 0.47 180.19%
P/EPS 36.99 7.98 17.56 110.71 345.16 3.72 5.34 261.25%
EY 2.70 12.53 5.69 0.90 0.29 26.91 18.72 -72.33%
DY 2.89 7.00 3.73 3.33 0.00 7.47 0.79 136.48%
P/NAPS 1.27 1.19 1.27 1.06 1.20 0.86 0.86 29.52%

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