[P&O] YoY Quarter Result on 30-Sep-2013 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 69.49%
YoY- -55.23%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,388 104,136 129,354 142,384 141,236 131,213 118,309 -5.10%
PBT 12,870 45,135 23,816 22,588 25,304 19,944 25,897 -10.99%
Tax -4,866 -6,764 -6,557 -2,951 -4,931 -5,323 -15,277 -17.34%
NP 8,004 38,371 17,259 19,637 20,373 14,621 10,620 -4.59%
-
NP to SH 1,391 28,959 9,341 9,122 20,373 14,621 10,620 -28.71%
-
Tax Rate 37.81% 14.99% 27.53% 13.06% 19.49% 26.69% 58.99% -
Total Cost 78,384 65,765 112,095 122,747 120,863 116,592 107,689 -5.15%
-
Net Worth 360,717 385,322 389,008 379,475 246,723 213,786 172,351 13.08%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,847 4,786 3,842 5,594 9,771 12,286 - -
Div Payout % 204.73% 16.53% 41.13% 61.33% 47.96% 84.03% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 360,717 385,322 389,008 379,475 246,723 213,786 172,351 13.08%
NOSH 245,954 239,330 240,128 243,253 244,280 245,731 229,801 1.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.27% 36.85% 13.34% 13.79% 14.42% 11.14% 8.98% -
ROE 0.39% 7.52% 2.40% 2.40% 8.26% 6.84% 6.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.40 43.51 53.87 58.53 57.82 53.40 51.48 -5.60%
EPS 0.59 12.10 3.89 3.75 8.34 5.95 4.63 -29.03%
DPS 1.20 2.00 1.60 2.30 4.00 5.00 0.00 -
NAPS 1.52 1.61 1.62 1.56 1.01 0.87 0.75 12.48%
Adjusted Per Share Value based on latest NOSH - 243,253
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.17 35.16 43.68 48.08 47.69 44.31 39.95 -5.10%
EPS 0.47 9.78 3.15 3.08 6.88 4.94 3.59 -28.71%
DPS 0.96 1.62 1.30 1.89 3.30 4.15 0.00 -
NAPS 1.218 1.3011 1.3136 1.2814 0.8331 0.7219 0.582 13.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.32 1.37 1.40 1.39 1.15 0.71 1.08 -
P/RPS 3.63 3.15 2.60 2.37 1.99 1.33 2.10 9.54%
P/EPS 225.20 11.32 35.99 37.07 13.79 11.93 23.37 45.82%
EY 0.44 8.83 2.78 2.70 7.25 8.38 4.28 -31.53%
DY 0.91 1.46 1.14 1.65 3.48 7.04 0.00 -
P/NAPS 0.87 0.85 0.86 0.89 1.14 0.82 1.44 -8.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 27/11/14 28/11/13 30/11/12 25/11/11 01/12/10 -
Price 1.30 1.40 1.38 1.49 1.20 0.75 0.79 -
P/RPS 3.57 3.22 2.56 2.55 2.08 1.40 1.53 15.15%
P/EPS 221.79 11.57 35.48 39.73 14.39 12.61 17.09 53.23%
EY 0.45 8.64 2.82 2.52 6.95 7.93 5.85 -34.76%
DY 0.92 1.43 1.16 1.54 3.33 6.67 0.00 -
P/NAPS 0.86 0.87 0.85 0.96 1.19 0.86 1.05 -3.26%

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