[P&O] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 169.65%
YoY- -52.41%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 170,924 198,650 249,371 278,043 282,537 282,502 268,731 -7.25%
PBT 20,885 12,488 -6,098 32,206 31,458 5,074 26,789 -4.06%
Tax -4,599 -9,592 3,507 -11,256 -9,053 -3,012 -8,135 -9.05%
NP 16,286 2,896 -2,591 20,950 22,405 2,062 18,654 -2.23%
-
NP to SH 9,861 -10,905 3,301 10,662 22,405 2,062 18,654 -10.07%
-
Tax Rate 22.02% 76.81% - 34.95% 28.78% 59.36% 30.37% -
Total Cost 154,638 195,754 251,962 257,093 260,132 280,440 250,077 -7.69%
-
Net Worth 356,675 370,674 368,651 385,954 253,825 216,019 200,475 10.06%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 10,629 16,261 14,456 7,719 9,030 7,609 1,466 39.07%
Div Payout % 107.79% 0.00% 437.96% 72.40% 40.31% 369.05% 7.86% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 356,675 370,674 368,651 385,954 253,825 216,019 200,475 10.06%
NOSH 245,954 239,144 240,948 241,221 244,063 245,476 244,482 0.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.53% 1.46% -1.04% 7.53% 7.93% 0.73% 6.94% -
ROE 2.76% -2.94% 0.90% 2.76% 8.83% 0.95% 9.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.36 83.07 103.50 115.26 115.76 115.08 109.92 -6.72%
EPS 4.17 -4.56 1.37 4.42 9.18 0.84 7.63 -9.57%
DPS 4.50 6.80 6.00 3.20 3.70 3.10 0.60 39.86%
NAPS 1.51 1.55 1.53 1.60 1.04 0.88 0.82 10.70%
Adjusted Per Share Value based on latest NOSH - 240,430
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.72 67.08 84.20 93.89 95.40 95.39 90.74 -7.25%
EPS 3.33 -3.68 1.11 3.60 7.57 0.70 6.30 -10.07%
DPS 3.59 5.49 4.88 2.61 3.05 2.57 0.50 38.85%
NAPS 1.2044 1.2516 1.2448 1.3032 0.8571 0.7294 0.6769 10.07%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.28 1.35 1.46 1.40 1.41 0.94 0.79 -
P/RPS 1.77 1.63 1.41 1.21 1.22 0.82 0.72 16.15%
P/EPS 30.66 -29.61 106.57 31.67 15.36 111.90 10.35 19.82%
EY 3.26 -3.38 0.94 3.16 6.51 0.89 9.66 -16.54%
DY 3.52 5.04 4.11 2.29 2.62 3.30 0.76 29.07%
P/NAPS 0.85 0.87 0.95 0.88 1.36 1.07 0.96 -2.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 30/05/16 28/05/15 29/05/14 30/05/13 31/05/12 31/05/11 -
Price 1.33 1.31 1.47 1.38 1.74 0.93 0.80 -
P/RPS 1.84 1.58 1.42 1.20 1.50 0.81 0.73 16.64%
P/EPS 31.86 -28.73 107.30 31.22 18.95 110.71 10.48 20.33%
EY 3.14 -3.48 0.93 3.20 5.28 0.90 9.54 -16.89%
DY 3.38 5.19 4.08 2.32 2.13 3.33 0.75 28.49%
P/NAPS 0.88 0.85 0.96 0.86 1.67 1.06 0.98 -1.77%

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