[P&O] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -17.32%
YoY- 68.49%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 384,008 480,944 549,033 561,377 555,800 530,774 480,065 -3.64%
PBT 32,592 22,849 60,652 57,529 33,741 65,780 20,505 8.02%
Tax -17,738 -3,060 -18,762 -16,886 -11,752 -19,329 -7,632 15.07%
NP 14,853 19,789 41,889 40,642 21,989 46,450 12,873 2.41%
-
NP to SH -9,240 18,148 20,489 37,049 21,989 46,450 12,873 -
-
Tax Rate 54.42% 13.39% 30.93% 29.35% 34.83% 29.38% 37.22% -
Total Cost 369,154 461,154 507,144 520,734 533,810 484,324 467,192 -3.84%
-
Net Worth 368,006 369,681 387,787 372,930 228,237 215,442 157,632 15.16%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 29,631 28,486 19,268 80,241 14,397 1,958 - -
Div Payout % 0.00% 156.97% 94.04% 216.58% 65.48% 4.22% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 368,006 369,681 387,787 372,930 228,237 215,442 157,632 15.16%
NOSH 238,965 240,052 240,862 243,745 245,416 244,820 218,934 1.46%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.87% 4.11% 7.63% 7.24% 3.96% 8.75% 2.68% -
ROE -2.51% 4.91% 5.28% 9.93% 9.63% 21.56% 8.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 160.70 200.35 227.95 230.31 226.47 216.80 219.27 -5.04%
EPS -3.87 7.56 8.51 15.20 8.96 18.97 5.88 -
DPS 12.40 11.87 8.00 32.92 5.87 0.80 0.00 -
NAPS 1.54 1.54 1.61 1.53 0.93 0.88 0.72 13.49%
Adjusted Per Share Value based on latest NOSH - 243,529
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 129.67 162.40 185.39 189.56 187.68 179.23 162.10 -3.64%
EPS -3.12 6.13 6.92 12.51 7.43 15.68 4.35 -
DPS 10.01 9.62 6.51 27.09 4.86 0.66 0.00 -
NAPS 1.2426 1.2483 1.3094 1.2593 0.7707 0.7275 0.5323 15.16%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.31 1.40 1.40 1.48 1.00 0.80 0.62 -
P/RPS 0.82 0.70 0.61 0.64 0.44 0.37 0.28 19.59%
P/EPS -33.88 18.52 16.46 9.74 11.16 4.22 10.54 -
EY -2.95 5.40 6.08 10.27 8.96 23.72 9.48 -
DY 9.47 8.48 5.71 22.24 5.87 1.00 0.00 -
P/NAPS 0.85 0.91 0.87 0.97 1.08 0.91 0.86 -0.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 28/08/14 28/08/13 29/08/12 23/08/11 20/08/10 -
Price 1.29 1.37 1.40 1.32 1.18 0.76 1.23 -
P/RPS 0.80 0.68 0.61 0.57 0.52 0.35 0.56 6.11%
P/EPS -33.36 18.12 16.46 8.68 13.17 4.01 20.92 -
EY -3.00 5.52 6.08 11.52 7.59 24.96 4.78 -
DY 9.61 8.66 5.71 24.94 4.97 1.05 0.00 -
P/NAPS 0.84 0.89 0.87 0.86 1.27 0.86 1.71 -11.16%

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