[P&O] QoQ Quarter Result on 30-Jun-2012 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 1001.53%
YoY- -10.84%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 141,842 140,695 141,236 134,348 161,647 120,855 131,213 5.32%
PBT 18,990 12,468 25,304 20,232 2,101 2,973 19,944 -3.21%
Tax -5,030 -4,023 -4,931 -5,802 -791 -2,221 -5,323 -3.70%
NP 13,960 8,445 20,373 14,430 1,310 752 14,621 -3.03%
-
NP to SH 13,960 8,445 20,373 14,430 1,310 752 14,621 -3.03%
-
Tax Rate 26.49% 32.27% 19.49% 28.68% 37.65% 74.71% 26.69% -
Total Cost 127,882 132,250 120,863 119,918 160,337 120,103 116,592 6.34%
-
Net Worth 253,375 246,515 246,723 227,455 217,509 215,896 213,786 11.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,923 9,030 9,771 3,179 7,662 - 12,286 -61.57%
Div Payout % 20.94% 106.94% 47.96% 22.03% 584.91% - 84.03% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 253,375 246,515 246,723 227,455 217,509 215,896 213,786 11.98%
NOSH 243,630 244,075 244,280 244,576 247,169 242,580 245,731 -0.57%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.84% 6.00% 14.42% 10.74% 0.81% 0.62% 11.14% -
ROE 5.51% 3.43% 8.26% 6.34% 0.60% 0.35% 6.84% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.22 57.64 57.82 54.93 65.40 49.82 53.40 5.92%
EPS 5.73 3.46 8.34 5.90 0.53 0.31 5.95 -2.47%
DPS 1.20 3.70 4.00 1.30 3.10 0.00 5.00 -61.34%
NAPS 1.04 1.01 1.01 0.93 0.88 0.89 0.87 12.62%
Adjusted Per Share Value based on latest NOSH - 244,576
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.90 47.51 47.69 45.36 54.58 40.81 44.31 5.32%
EPS 4.71 2.85 6.88 4.87 0.44 0.25 4.94 -3.12%
DPS 0.99 3.05 3.30 1.07 2.59 0.00 4.15 -61.50%
NAPS 0.8556 0.8324 0.8331 0.768 0.7345 0.729 0.7219 11.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.41 1.31 1.15 1.00 0.94 0.90 0.71 -
P/RPS 2.42 2.27 1.99 1.82 1.44 1.81 1.33 48.98%
P/EPS 24.61 37.86 13.79 16.95 177.36 290.32 11.93 61.97%
EY 4.06 2.64 7.25 5.90 0.56 0.34 8.38 -38.28%
DY 0.85 2.82 3.48 1.30 3.30 0.00 7.04 -75.54%
P/NAPS 1.36 1.30 1.14 1.08 1.07 1.01 0.82 40.07%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 21/02/13 30/11/12 29/08/12 31/05/12 22/02/12 25/11/11 -
Price 1.74 1.28 1.20 1.18 0.93 1.07 0.75 -
P/RPS 2.99 2.22 2.08 2.15 1.42 2.15 1.40 65.76%
P/EPS 30.37 36.99 14.39 20.00 175.47 345.16 12.61 79.57%
EY 3.29 2.70 6.95 5.00 0.57 0.29 7.93 -44.34%
DY 0.69 2.89 3.33 1.10 3.33 0.00 6.67 -77.93%
P/NAPS 1.67 1.27 1.19 1.27 1.06 1.20 0.86 55.58%

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