[P&O] QoQ 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- -94.86%
YoY- -92.17%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 141,236 134,348 161,647 120,855 131,213 129,350 154,001 -5.59%
PBT 25,304 20,232 2,101 2,973 19,944 22,546 12,814 57.20%
Tax -4,931 -5,802 -791 -2,221 -5,323 -6,362 -3,766 19.62%
NP 20,373 14,430 1,310 752 14,621 16,184 9,048 71.53%
-
NP to SH 20,373 14,430 1,310 752 14,621 16,184 9,048 71.53%
-
Tax Rate 19.49% 28.68% 37.65% 74.71% 26.69% 28.22% 29.39% -
Total Cost 120,863 119,918 160,337 120,103 116,592 113,166 144,953 -11.38%
-
Net Worth 246,723 227,455 217,509 215,896 213,786 216,442 201,613 14.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,771 3,179 7,662 - 12,286 - 1,475 251.50%
Div Payout % 47.96% 22.03% 584.91% - 84.03% - 16.30% -
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 246,723 227,455 217,509 215,896 213,786 216,442 201,613 14.36%
NOSH 244,280 244,576 247,169 242,580 245,731 245,957 245,869 -0.43%
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 14.42% 10.74% 0.81% 0.62% 11.14% 12.51% 5.88% -
ROE 8.26% 6.34% 0.60% 0.35% 6.84% 7.48% 4.49% -
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 57.82 54.93 65.40 49.82 53.40 52.59 62.64 -5.18%
EPS 8.34 5.90 0.53 0.31 5.95 6.58 3.68 72.27%
DPS 4.00 1.30 3.10 0.00 5.00 0.00 0.60 252.99%
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 47.69 45.36 54.58 40.81 44.31 43.68 52.00 -5.59%
EPS 6.88 4.87 0.44 0.25 4.94 5.46 3.06 71.37%
DPS 3.30 1.07 2.59 0.00 4.15 0.00 0.50 250.64%
NAPS 0.8331 0.768 0.7345 0.729 0.7219 0.7309 0.6808 14.36%
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 1.99 1.82 1.44 1.81 1.33 1.52 1.26 35.50%
P/EPS 13.79 16.95 177.36 290.32 11.93 12.16 21.47 -25.49%
EY 7.25 5.90 0.56 0.34 8.38 8.22 4.66 34.15%
DY 3.48 1.30 3.30 0.00 7.04 0.00 0.76 174.98%
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 2.08 2.15 1.42 2.15 1.40 1.45 1.28 38.09%
P/EPS 14.39 20.00 175.47 345.16 12.61 11.55 21.74 -23.99%
EY 6.95 5.00 0.57 0.29 7.93 8.66 4.60 31.57%
DY 3.33 1.10 3.33 0.00 6.67 0.00 0.75 169.40%
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