[P&O] QoQ TTM 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- -5.34%
YoY- -31.56%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 558,121 577,926 558,086 548,063 543,065 535,419 529,294 3.59%
PBT 76,994 60,105 50,610 45,250 47,564 58,277 69,279 7.28%
Tax -19,786 -15,547 -13,745 -14,137 -14,697 -17,672 -19,820 -0.11%
NP 57,208 44,558 36,865 31,113 32,867 40,605 49,459 10.17%
-
NP to SH 57,208 44,558 36,865 31,113 32,867 40,605 49,459 10.17%
-
Tax Rate 25.70% 25.87% 27.16% 31.24% 30.90% 30.32% 28.61% -
Total Cost 500,913 533,368 521,221 516,950 510,198 494,814 479,835 2.90%
-
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 24,905 29,643 20,612 23,128 19,948 13,761 13,761 48.45%
Div Payout % 43.53% 66.53% 55.91% 74.34% 60.70% 33.89% 27.82% -
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 10.25% 7.71% 6.61% 5.68% 6.05% 7.58% 9.34% -
ROE 22.58% 18.08% 14.94% 13.68% 15.11% 18.81% 23.13% -
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 229.09 236.78 228.46 224.09 219.71 220.72 215.40 4.18%
EPS 23.48 18.26 15.09 12.72 13.30 16.74 20.13 10.79%
DPS 10.20 12.10 8.40 9.40 8.10 5.60 5.60 49.09%
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 188.46 195.15 188.45 185.06 183.38 180.79 178.73 3.59%
EPS 19.32 15.05 12.45 10.51 11.10 13.71 16.70 10.19%
DPS 8.41 10.01 6.96 7.81 6.74 4.65 4.65 48.39%
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 0.62 0.55 0.50 0.45 0.43 0.41 0.33 52.20%
P/EPS 6.00 7.18 7.62 7.86 7.07 5.38 3.53 42.37%
EY 16.65 13.94 13.12 12.72 14.15 18.60 28.35 -29.84%
DY 7.23 9.24 7.30 9.40 8.62 6.22 7.89 -5.65%
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 0.76 0.54 0.53 0.53 0.42 0.48 0.35 67.60%
P/EPS 7.41 7.01 7.95 9.28 6.99 6.39 3.73 57.96%
EY 13.50 14.26 12.58 10.78 14.30 15.64 26.84 -36.72%
DY 5.86 9.45 7.00 7.97 8.71 5.23 7.47 -14.92%
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