[P&O] QoQ Quarter Result on 31-Mar-2016 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 42.05%
YoY- 52.48%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 85,101 86,388 89,356 101,579 97,071 104,136 111,337 -16.33%
PBT 19,688 12,870 11,956 13,948 -1,460 45,135 23,235 -10.41%
Tax -3,075 -4,866 -3,712 -7,294 -2,298 -6,764 -5,802 -34.38%
NP 16,613 8,004 8,244 6,654 -3,758 38,371 17,433 -3.14%
-
NP to SH 11,653 1,391 3,975 -4,001 -6,904 28,959 10,310 8.46%
-
Tax Rate 15.62% 37.81% 31.05% 52.29% - 14.99% 24.97% -
Total Cost 68,488 78,384 81,112 94,925 100,829 65,765 93,904 -18.89%
-
Net Worth 357,472 360,717 368,765 371,350 372,672 385,322 369,241 -2.12%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,367 2,847 5,986 3,114 8,361 4,786 6,953 -51.08%
Div Payout % 20.32% 204.73% 150.60% 0.00% 0.00% 16.53% 67.44% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 357,472 360,717 368,765 371,350 372,672 385,322 369,241 -2.12%
NOSH 245,954 245,954 239,457 239,580 238,892 239,330 239,767 1.70%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.52% 9.27% 9.23% 6.55% -3.87% 36.85% 15.66% -
ROE 3.26% 0.39% 1.08% -1.08% -1.85% 7.52% 2.79% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.95 36.40 37.32 42.40 40.63 43.51 46.44 -15.62%
EPS 4.92 0.59 1.66 -1.67 -2.89 12.10 4.30 9.35%
DPS 1.00 1.20 2.50 1.30 3.50 2.00 2.90 -50.66%
NAPS 1.51 1.52 1.54 1.55 1.56 1.61 1.54 -1.29%
Adjusted Per Share Value based on latest NOSH - 239,580
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.74 29.17 30.17 34.30 32.78 35.16 37.59 -16.31%
EPS 3.93 0.47 1.34 -1.35 -2.33 9.78 3.48 8.40%
DPS 0.80 0.96 2.02 1.05 2.82 1.62 2.35 -51.08%
NAPS 1.2071 1.218 1.2452 1.2539 1.2584 1.3011 1.2468 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.30 1.32 1.31 1.35 1.43 1.37 1.40 -
P/RPS 3.62 3.63 3.51 3.18 3.52 3.15 3.01 13.02%
P/EPS 26.41 225.20 78.92 -80.84 -49.48 11.32 32.56 -12.97%
EY 3.79 0.44 1.27 -1.24 -2.02 8.83 3.07 15.00%
DY 0.77 0.91 1.91 0.96 2.45 1.46 2.07 -48.12%
P/NAPS 0.86 0.87 0.85 0.87 0.92 0.85 0.91 -3.68%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 30/11/16 25/08/16 30/05/16 18/02/16 26/11/15 24/08/15 -
Price 1.27 1.30 1.29 1.31 1.42 1.40 1.37 -
P/RPS 3.53 3.57 3.46 3.09 3.49 3.22 2.95 12.65%
P/EPS 25.80 221.79 77.71 -78.44 -49.13 11.57 31.86 -13.06%
EY 3.88 0.45 1.29 -1.27 -2.04 8.64 3.14 15.07%
DY 0.79 0.92 1.94 0.99 2.46 1.43 2.12 -48.06%
P/NAPS 0.84 0.86 0.84 0.85 0.91 0.87 0.89 -3.76%

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