[P&O] YoY Cumulative 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- 699.81%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 360,708 411,775 421,033 416,850 398,081 360,049 286,663 3.90%
PBT 17,137 45,489 43,147 25,306 49,335 15,379 26,061 -6.74%
Tax -2,295 -14,072 -12,665 -8,814 -14,497 -5,724 -6,501 -15.92%
NP 14,842 31,417 30,482 16,492 34,838 9,655 19,560 -4.49%
-
NP to SH 13,611 15,367 27,787 16,492 34,838 9,655 19,560 -5.86%
-
Tax Rate 13.39% 30.93% 29.35% 34.83% 29.38% 37.22% 24.95% -
Total Cost 345,866 380,358 390,551 400,358 363,243 350,394 267,103 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 21,364 14,451 60,180 10,798 1,468 - - -
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 3.68% 3.96% 7.45% 7.23% 16.17% 6.12% 11.71% -
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 150.26 170.96 172.73 169.85 162.60 164.46 271.13 -9.36%
EPS 5.67 6.38 11.40 6.72 14.23 4.41 18.50 -17.88%
DPS 8.90 6.00 24.69 4.40 0.60 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 121.80 139.04 142.17 140.76 134.42 121.58 96.80 3.90%
EPS 4.60 5.19 9.38 5.57 11.76 3.26 6.60 -5.83%
DPS 7.21 4.88 20.32 3.65 0.50 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 0.93 0.82 0.86 0.59 0.49 0.38 0.19 30.28%
P/EPS 24.69 21.94 12.98 14.88 5.62 14.06 2.76 44.05%
EY 4.05 4.56 7.70 6.72 17.79 7.11 36.27 -30.59%
DY 6.36 4.29 16.68 4.40 0.75 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 0.91 0.82 0.76 0.69 0.47 0.75 0.19 29.81%
P/EPS 24.16 21.94 11.58 17.56 5.34 27.89 2.81 43.10%
EY 4.14 4.56 8.64 5.69 18.72 3.59 35.58 -30.11%
DY 6.50 4.29 18.70 3.73 0.79 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