[P&O] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -8.37%
YoY- 1023.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 388,284 501,984 550,408 562,780 483,420 458,920 462,056 -2.85%
PBT -5,840 81,252 52,656 49,872 11,892 55,900 -109,980 -38.67%
Tax -9,192 -7,344 -16,612 -16,092 -8,884 -17,476 24,572 -
NP -15,032 73,908 36,044 33,780 3,008 38,424 -85,408 -25.12%
-
NP to SH -27,616 46,880 15,816 33,780 3,008 38,424 -85,408 -17.14%
-
Tax Rate - 9.04% 31.55% 32.27% 74.71% 31.26% - -
Total Cost 403,316 428,076 514,364 529,000 480,412 420,496 547,464 -4.96%
-
Net Worth 372,672 386,663 378,419 246,515 215,896 189,209 166,312 14.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 33,444 33,622 9,703 36,123 - - - -
Div Payout % 0.00% 71.72% 61.35% 106.94% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 372,672 386,663 378,419 246,515 215,896 189,209 166,312 14.38%
NOSH 238,892 240,163 242,576 244,075 242,580 242,575 127,932 10.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.87% 14.72% 6.55% 6.00% 0.62% 8.37% -18.48% -
ROE -7.41% 12.12% 4.18% 13.70% 1.39% 20.31% -51.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 162.53 209.02 226.90 230.58 199.28 189.19 361.17 -12.45%
EPS -11.56 19.52 6.52 13.84 1.24 15.84 -66.76 -25.33%
DPS 14.00 14.00 4.00 14.80 0.00 0.00 0.00 -
NAPS 1.56 1.61 1.56 1.01 0.89 0.78 1.30 3.08%
Adjusted Per Share Value based on latest NOSH - 244,075
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 131.11 169.50 185.85 190.03 163.24 154.96 156.02 -2.85%
EPS -9.33 15.83 5.34 11.41 1.02 12.97 -28.84 -17.13%
DPS 11.29 11.35 3.28 12.20 0.00 0.00 0.00 -
NAPS 1.2584 1.3056 1.2778 0.8324 0.729 0.6389 0.5616 14.38%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.43 1.32 1.43 1.31 0.90 0.88 0.55 -
P/RPS 0.88 0.63 0.63 0.57 0.45 0.47 0.15 34.27%
P/EPS -12.37 6.76 21.93 9.47 72.58 5.56 -0.82 57.15%
EY -8.08 14.79 4.56 10.56 1.38 18.00 -121.38 -36.32%
DY 9.79 10.61 2.80 11.30 0.00 0.00 0.00 -
P/NAPS 0.92 0.82 0.92 1.30 1.01 1.13 0.42 13.95%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 24/02/10 -
Price 1.42 1.38 1.41 1.28 1.07 0.88 0.60 -
P/RPS 0.87 0.66 0.62 0.56 0.54 0.47 0.17 31.25%
P/EPS -12.28 7.07 21.63 9.25 86.29 5.56 -0.90 54.55%
EY -8.14 14.14 4.62 10.81 1.16 18.00 -111.27 -35.31%
DY 9.86 10.14 2.84 11.56 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.90 1.27 1.20 1.13 0.46 12.03%

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