[P&O] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -57.15%
YoY- -53.18%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 340,404 388,284 501,984 550,408 562,780 483,420 458,920 -4.85%
PBT 78,752 -5,840 81,252 52,656 49,872 11,892 55,900 5.87%
Tax -12,300 -9,192 -7,344 -16,612 -16,092 -8,884 -17,476 -5.68%
NP 66,452 -15,032 73,908 36,044 33,780 3,008 38,424 9.55%
-
NP to SH 46,612 -27,616 46,880 15,816 33,780 3,008 38,424 3.26%
-
Tax Rate 15.62% - 9.04% 31.55% 32.27% 74.71% 31.26% -
Total Cost 273,952 403,316 428,076 514,364 529,000 480,412 420,496 -6.88%
-
Net Worth 357,472 372,672 386,663 378,419 246,515 215,896 189,209 11.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,469 33,444 33,622 9,703 36,123 - - -
Div Payout % 20.32% 0.00% 71.72% 61.35% 106.94% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 357,472 372,672 386,663 378,419 246,515 215,896 189,209 11.17%
NOSH 245,954 238,892 240,163 242,576 244,075 242,580 242,575 0.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.52% -3.87% 14.72% 6.55% 6.00% 0.62% 8.37% -
ROE 13.04% -7.41% 12.12% 4.18% 13.70% 1.39% 20.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 143.79 162.53 209.02 226.90 230.58 199.28 189.19 -4.46%
EPS 19.68 -11.56 19.52 6.52 13.84 1.24 15.84 3.68%
DPS 4.00 14.00 14.00 4.00 14.80 0.00 0.00 -
NAPS 1.51 1.56 1.61 1.56 1.01 0.89 0.78 11.62%
Adjusted Per Share Value based on latest NOSH - 242,576
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 114.94 131.11 169.50 185.85 190.03 163.24 154.96 -4.85%
EPS 15.74 -9.33 15.83 5.34 11.41 1.02 12.97 3.27%
DPS 3.20 11.29 11.35 3.28 12.20 0.00 0.00 -
NAPS 1.2071 1.2584 1.3056 1.2778 0.8324 0.729 0.6389 11.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.30 1.43 1.32 1.43 1.31 0.90 0.88 -
P/RPS 0.90 0.88 0.63 0.63 0.57 0.45 0.47 11.42%
P/EPS 6.60 -12.37 6.76 21.93 9.47 72.58 5.56 2.89%
EY 15.15 -8.08 14.79 4.56 10.56 1.38 18.00 -2.82%
DY 3.08 9.79 10.61 2.80 11.30 0.00 0.00 -
P/NAPS 0.86 0.92 0.82 0.92 1.30 1.01 1.13 -4.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 18/02/16 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 -
Price 1.27 1.42 1.38 1.41 1.28 1.07 0.88 -
P/RPS 0.88 0.87 0.66 0.62 0.56 0.54 0.47 11.00%
P/EPS 6.45 -12.28 7.07 21.63 9.25 86.29 5.56 2.50%
EY 15.50 -8.14 14.14 4.62 10.81 1.16 18.00 -2.45%
DY 3.15 9.86 10.14 2.84 11.56 0.00 0.00 -
P/NAPS 0.84 0.91 0.86 0.90 1.27 1.20 1.13 -4.81%

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