[P&O] YoY Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 37.1%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 498,742 556,086 565,074 565,004 537,462 500,696 394,062 4.00%
PBT -12,196 64,412 62,916 10,148 53,578 -32 -17,056 -5.43%
Tax 7,014 -22,512 -18,106 -6,024 -16,270 -2,802 4,782 6.58%
NP -5,182 41,900 44,810 4,124 37,308 -2,834 -12,274 -13.38%
-
NP to SH 6,602 21,324 44,810 4,124 37,308 -2,834 -12,274 -
-
Tax Rate - 34.95% 28.78% 59.36% 30.37% - - -
Total Cost 503,924 514,186 520,264 560,880 500,154 503,530 406,336 3.65%
-
Net Worth 368,651 385,954 253,825 216,019 200,475 144,945 140,485 17.43%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 28,913 15,438 18,060 15,219 2,933 - - -
Div Payout % 437.96% 72.40% 40.31% 369.05% 7.86% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 368,651 385,954 253,825 216,019 200,475 144,945 140,485 17.43%
NOSH 240,948 241,221 244,063 245,476 244,482 108,167 105,628 14.72%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -1.04% 7.53% 7.93% 0.73% 6.94% -0.57% -3.11% -
ROE 1.79% 5.53% 17.65% 1.91% 18.61% -1.96% -8.74% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 206.99 230.53 231.53 230.17 219.84 462.89 373.07 -9.34%
EPS 2.74 8.84 18.36 1.68 15.26 -2.62 -11.62 -
DPS 12.00 6.40 7.40 6.20 1.20 0.00 0.00 -
NAPS 1.53 1.60 1.04 0.88 0.82 1.34 1.33 2.36%
Adjusted Per Share Value based on latest NOSH - 247,169
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 168.41 187.77 190.81 190.78 181.48 169.07 133.06 4.00%
EPS 2.23 7.20 15.13 1.39 12.60 -0.96 -4.14 -
DPS 9.76 5.21 6.10 5.14 0.99 0.00 0.00 -
NAPS 1.2448 1.3032 0.8571 0.7294 0.6769 0.4894 0.4744 17.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.46 1.40 1.41 0.94 0.79 0.63 0.50 -
P/RPS 0.71 0.61 0.61 0.41 0.36 0.14 0.13 32.68%
P/EPS 53.28 15.84 7.68 55.95 5.18 -24.05 -4.30 -
EY 1.88 6.31 13.02 1.79 19.32 -4.16 -23.24 -
DY 8.22 4.57 5.25 6.60 1.52 0.00 0.00 -
P/NAPS 0.95 0.88 1.36 1.07 0.96 0.47 0.38 16.49%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 31/05/12 31/05/11 25/05/10 29/05/09 -
Price 1.47 1.38 1.74 0.93 0.80 0.61 0.50 -
P/RPS 0.71 0.60 0.75 0.40 0.36 0.13 0.13 32.68%
P/EPS 53.65 15.61 9.48 55.36 5.24 -23.28 -4.30 -
EY 1.86 6.41 10.55 1.81 19.08 -4.30 -23.24 -
DY 8.16 4.64 4.25 6.67 1.50 0.00 0.00 -
P/NAPS 0.96 0.86 1.67 1.06 0.98 0.46 0.38 16.69%

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