[P&O] YoY Annualized 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- 433.2%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 480,944 549,033 561,377 555,800 530,774 480,065 382,217 3.90%
PBT 22,849 60,652 57,529 33,741 65,780 20,505 34,748 -6.74%
Tax -3,060 -18,762 -16,886 -11,752 -19,329 -7,632 -8,668 -15.92%
NP 19,789 41,889 40,642 21,989 46,450 12,873 26,080 -4.49%
-
NP to SH 18,148 20,489 37,049 21,989 46,450 12,873 26,080 -5.86%
-
Tax Rate 13.39% 30.93% 29.35% 34.83% 29.38% 37.22% 24.95% -
Total Cost 461,154 507,144 520,734 533,810 484,324 467,192 356,137 4.39%
-
Net Worth 369,681 387,787 372,930 228,237 215,442 157,632 167,052 14.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 28,486 19,268 80,241 14,397 1,958 - - -
Div Payout % 156.97% 94.04% 216.58% 65.48% 4.22% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 369,681 387,787 372,930 228,237 215,442 157,632 167,052 14.14%
NOSH 240,052 240,862 243,745 245,416 244,820 218,934 105,729 14.63%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.11% 7.63% 7.24% 3.96% 8.75% 2.68% 6.82% -
ROE 4.91% 5.28% 9.93% 9.63% 21.56% 8.17% 15.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 200.35 227.95 230.31 226.47 216.80 219.27 361.50 -9.36%
EPS 7.56 8.51 15.20 8.96 18.97 5.88 24.67 -17.88%
DPS 11.87 8.00 32.92 5.87 0.80 0.00 0.00 -
NAPS 1.54 1.61 1.53 0.93 0.88 0.72 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 244,576
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 162.40 185.39 189.56 187.68 179.23 162.10 129.06 3.90%
EPS 6.13 6.92 12.51 7.43 15.68 4.35 8.81 -5.86%
DPS 9.62 6.51 27.09 4.86 0.66 0.00 0.00 -
NAPS 1.2483 1.3094 1.2593 0.7707 0.7275 0.5323 0.5641 14.14%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.40 1.40 1.48 1.00 0.80 0.62 0.51 -
P/RPS 0.70 0.61 0.64 0.44 0.37 0.28 0.14 30.75%
P/EPS 18.52 16.46 9.74 11.16 4.22 10.54 2.07 44.05%
EY 5.40 6.08 10.27 8.96 23.72 9.48 48.37 -30.59%
DY 8.48 5.71 22.24 5.87 1.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.97 1.08 0.91 0.86 0.32 19.01%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 28/08/14 28/08/13 29/08/12 23/08/11 20/08/10 26/08/09 -
Price 1.37 1.40 1.32 1.18 0.76 1.23 0.52 -
P/RPS 0.68 0.61 0.57 0.52 0.35 0.56 0.14 30.12%
P/EPS 18.12 16.46 8.68 13.17 4.01 20.92 2.11 43.07%
EY 5.52 6.08 11.52 7.59 24.96 4.78 47.44 -30.11%
DY 8.66 5.71 24.94 4.97 1.05 0.00 0.00 -
P/NAPS 0.89 0.87 0.86 1.27 0.86 1.71 0.33 17.97%

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