[P&O] YoY Quarter Result on 31-Mar-2013 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 65.3%
YoY- 965.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 101,579 123,875 140,441 141,842 161,647 154,001 134,834 -4.60%
PBT 13,948 -26,411 19,042 18,990 2,101 12,814 5,228 17.75%
Tax -7,294 5,343 -7,103 -5,030 -791 -3,766 -1,981 24.23%
NP 6,654 -21,068 11,939 13,960 1,310 9,048 3,247 12.69%
-
NP to SH -4,001 -8,419 6,708 13,960 1,310 9,048 3,247 -
-
Tax Rate 52.29% - 37.30% 26.49% 37.65% 29.39% 37.89% -
Total Cost 94,925 144,943 128,502 127,882 160,337 144,953 131,587 -5.29%
-
Net Worth 371,350 366,982 384,688 253,375 217,509 201,613 145,517 16.88%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,114 5,996 5,289 2,923 7,662 1,475 - -
Div Payout % 0.00% 0.00% 78.85% 20.94% 584.91% 16.30% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 371,350 366,982 384,688 253,375 217,509 201,613 145,517 16.88%
NOSH 239,580 239,857 240,430 243,630 247,169 245,869 108,595 14.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.55% -17.01% 8.50% 9.84% 0.81% 5.88% 2.41% -
ROE -1.08% -2.29% 1.74% 5.51% 0.60% 4.49% 2.23% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.40 51.65 58.41 58.22 65.40 62.64 124.16 -16.38%
EPS -1.67 -3.51 2.79 5.73 0.53 3.68 2.99 -
DPS 1.30 2.50 2.20 1.20 3.10 0.60 0.00 -
NAPS 1.55 1.53 1.60 1.04 0.88 0.82 1.34 2.45%
Adjusted Per Share Value based on latest NOSH - 243,630
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.30 41.83 47.42 47.90 54.58 52.00 45.53 -4.60%
EPS -1.35 -2.84 2.27 4.71 0.44 3.06 1.10 -
DPS 1.05 2.02 1.79 0.99 2.59 0.50 0.00 -
NAPS 1.2539 1.2392 1.299 0.8556 0.7345 0.6808 0.4914 16.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.35 1.46 1.40 1.41 0.94 0.79 0.63 -
P/RPS 3.18 2.83 2.40 2.42 1.44 1.26 0.51 35.62%
P/EPS -80.84 -41.60 50.18 24.61 177.36 21.47 21.07 -
EY -1.24 -2.40 1.99 4.06 0.56 4.66 4.75 -
DY 0.96 1.71 1.57 0.85 3.30 0.76 0.00 -
P/NAPS 0.87 0.95 0.88 1.36 1.07 0.96 0.47 10.79%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 30/05/13 31/05/12 31/05/11 25/05/10 -
Price 1.31 1.47 1.38 1.74 0.93 0.80 0.61 -
P/RPS 3.09 2.85 2.36 2.99 1.42 1.28 0.49 35.88%
P/EPS -78.44 -41.88 49.46 30.37 175.47 21.74 20.40 -
EY -1.27 -2.39 2.02 3.29 0.57 4.60 4.90 -
DY 0.99 1.70 1.59 0.69 3.33 0.75 0.00 -
P/NAPS 0.85 0.96 0.86 1.67 1.06 0.98 0.46 10.76%

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