[P&O] YoY Quarter Result on 31-Dec-2013 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -56.65%
YoY- -53.18%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 85,101 97,071 125,496 137,602 140,695 120,855 114,730 -4.85%
PBT 19,688 -1,460 20,313 13,164 12,468 2,973 13,975 5.87%
Tax -3,075 -2,298 -1,836 -4,153 -4,023 -2,221 -4,369 -5.68%
NP 16,613 -3,758 18,477 9,011 8,445 752 9,606 9.55%
-
NP to SH 11,653 -6,904 11,720 3,954 8,445 752 9,606 3.26%
-
Tax Rate 15.62% - 9.04% 31.55% 32.27% 74.71% 31.26% -
Total Cost 68,488 100,829 107,019 128,591 132,250 120,103 105,124 -6.88%
-
Net Worth 357,472 372,672 386,663 378,419 246,515 215,896 189,209 11.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,367 8,361 8,405 2,425 9,030 - - -
Div Payout % 20.32% 0.00% 71.72% 61.35% 106.94% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 357,472 372,672 386,663 378,419 246,515 215,896 189,209 11.17%
NOSH 245,954 238,892 240,163 242,576 244,075 242,580 242,575 0.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.52% -3.87% 14.72% 6.55% 6.00% 0.62% 8.37% -
ROE 3.26% -1.85% 3.03% 1.04% 3.43% 0.35% 5.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.95 40.63 52.25 56.73 57.64 49.82 47.30 -4.46%
EPS 4.92 -2.89 4.88 1.63 3.46 0.31 3.96 3.68%
DPS 1.00 3.50 3.50 1.00 3.70 0.00 0.00 -
NAPS 1.51 1.56 1.61 1.56 1.01 0.89 0.78 11.62%
Adjusted Per Share Value based on latest NOSH - 242,576
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.74 32.78 42.38 46.46 47.51 40.81 38.74 -4.85%
EPS 3.93 -2.33 3.96 1.34 2.85 0.25 3.24 3.26%
DPS 0.80 2.82 2.84 0.82 3.05 0.00 0.00 -
NAPS 1.2071 1.2584 1.3056 1.2778 0.8324 0.729 0.6389 11.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.30 1.43 1.32 1.43 1.31 0.90 0.88 -
P/RPS 3.62 3.52 2.53 2.52 2.27 1.81 1.86 11.72%
P/EPS 26.41 -49.48 27.05 87.73 37.86 290.32 22.22 2.91%
EY 3.79 -2.02 3.70 1.14 2.64 0.34 4.50 -2.81%
DY 0.77 2.45 2.65 0.70 2.82 0.00 0.00 -
P/NAPS 0.86 0.92 0.82 0.92 1.30 1.01 1.13 -4.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 18/02/16 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 -
Price 1.27 1.42 1.38 1.41 1.28 1.07 0.88 -
P/RPS 3.53 3.49 2.64 2.49 2.22 2.15 1.86 11.25%
P/EPS 25.80 -49.13 28.28 86.50 36.99 345.16 22.22 2.51%
EY 3.88 -2.04 3.54 1.16 2.70 0.29 4.50 -2.43%
DY 0.79 2.46 2.54 0.71 2.89 0.00 0.00 -
P/NAPS 0.84 0.91 0.86 0.90 1.27 1.20 1.13 -4.81%

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