[P&O] YoY Quarter Result on 31-Dec-2011 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -94.86%
YoY- -92.17%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 125,496 137,602 140,695 120,855 114,730 115,514 85,394 6.62%
PBT 20,313 13,164 12,468 2,973 13,975 -27,495 -20,771 -
Tax -1,836 -4,153 -4,023 -2,221 -4,369 6,143 5,630 -
NP 18,477 9,011 8,445 752 9,606 -21,352 -15,141 -
-
NP to SH 11,720 3,954 8,445 752 9,606 -21,352 -15,141 -
-
Tax Rate 9.04% 31.55% 32.27% 74.71% 31.26% - - -
Total Cost 107,019 128,591 132,250 120,103 105,124 136,866 100,535 1.04%
-
Net Worth 386,663 378,419 246,515 215,896 189,209 166,312 138,818 18.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,405 2,425 9,030 - - - - -
Div Payout % 71.72% 61.35% 106.94% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 386,663 378,419 246,515 215,896 189,209 166,312 138,818 18.60%
NOSH 240,163 242,576 244,075 242,580 242,575 127,932 105,968 14.60%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.72% 6.55% 6.00% 0.62% 8.37% -18.48% -17.73% -
ROE 3.03% 1.04% 3.43% 0.35% 5.08% -12.84% -10.91% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 52.25 56.73 57.64 49.82 47.30 90.29 80.58 -6.96%
EPS 4.88 1.63 3.46 0.31 3.96 -16.69 -14.28 -
DPS 3.50 1.00 3.70 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.01 0.89 0.78 1.30 1.31 3.49%
Adjusted Per Share Value based on latest NOSH - 242,580
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.38 46.46 47.51 40.81 38.74 39.01 28.83 6.62%
EPS 3.96 1.34 2.85 0.25 3.24 -7.21 -5.11 -
DPS 2.84 0.82 3.05 0.00 0.00 0.00 0.00 -
NAPS 1.3056 1.2778 0.8324 0.729 0.6389 0.5616 0.4687 18.60%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.32 1.43 1.31 0.90 0.88 0.55 0.50 -
P/RPS 2.53 2.52 2.27 1.81 1.86 0.61 0.62 26.39%
P/EPS 27.05 87.73 37.86 290.32 22.22 -3.30 -3.50 -
EY 3.70 1.14 2.64 0.34 4.50 -30.35 -28.58 -
DY 2.65 0.70 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 1.30 1.01 1.13 0.42 0.38 13.67%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 24/02/10 13/02/09 -
Price 1.38 1.41 1.28 1.07 0.88 0.60 0.51 -
P/RPS 2.64 2.49 2.22 2.15 1.86 0.66 0.63 26.95%
P/EPS 28.28 86.50 36.99 345.16 22.22 -3.59 -3.57 -
EY 3.54 1.16 2.70 0.29 4.50 -27.82 -28.02 -
DY 2.54 0.71 2.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 1.27 1.20 1.13 0.46 0.39 14.08%

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