[P&O] YoY TTM Result on 30-Jun-2012 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -5.34%
YoY- -31.56%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 490,062 554,159 562,269 548,063 516,390 465,880 384,977 4.10%
PBT 40,953 68,077 68,451 45,250 75,232 -7,352 10,470 25.50%
Tax -8,852 -17,023 -17,596 -14,137 -29,774 -4,294 -4,508 11.89%
NP 32,101 51,054 50,855 31,113 45,458 -11,646 5,962 32.37%
-
NP to SH 22,952 24,489 48,160 31,113 45,458 -11,646 5,962 25.17%
-
Tax Rate 21.62% 25.01% 25.71% 31.24% 39.58% - 43.06% -
Total Cost 457,961 503,105 511,414 516,950 470,932 477,526 379,015 3.20%
-
Net Worth 369,241 386,482 372,599 227,455 216,442 160,722 105,836 23.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 25,197 16,910 23,673 23,128 1,475 - - -
Div Payout % 109.78% 69.05% 49.16% 74.34% 3.25% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 369,241 386,482 372,599 227,455 216,442 160,722 105,836 23.14%
NOSH 239,767 240,051 243,529 244,576 245,957 223,225 105,836 14.59%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.55% 9.21% 9.04% 5.68% 8.80% -2.50% 1.55% -
ROE 6.22% 6.34% 12.93% 13.68% 21.00% -7.25% 5.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 204.39 230.85 230.88 224.09 209.95 208.70 363.75 -9.15%
EPS 9.57 10.20 19.78 12.72 18.48 -5.22 5.63 9.24%
DPS 10.50 7.00 9.70 9.40 0.60 0.00 0.00 -
NAPS 1.54 1.61 1.53 0.93 0.88 0.72 1.00 7.45%
Adjusted Per Share Value based on latest NOSH - 244,576
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 165.48 187.12 189.86 185.06 174.37 157.31 129.99 4.10%
EPS 7.75 8.27 16.26 10.51 15.35 -3.93 2.01 25.21%
DPS 8.51 5.71 7.99 7.81 0.50 0.00 0.00 -
NAPS 1.2468 1.305 1.2581 0.768 0.7309 0.5427 0.3574 23.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.40 1.40 1.48 1.00 0.80 0.62 0.51 -
P/RPS 0.68 0.61 0.64 0.45 0.38 0.30 0.14 30.12%
P/EPS 14.63 13.72 7.48 7.86 4.33 -11.88 9.05 8.33%
EY 6.84 7.29 13.36 12.72 23.10 -8.41 11.05 -7.67%
DY 7.50 5.00 6.55 9.40 0.75 0.00 0.00 -
P/NAPS 0.91 0.87 0.97 1.08 0.91 0.86 0.51 10.12%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 28/08/14 28/08/13 29/08/12 23/08/11 20/08/10 26/08/09 -
Price 1.37 1.40 1.32 1.18 0.76 1.23 0.52 -
P/RPS 0.67 0.61 0.57 0.53 0.36 0.59 0.14 29.79%
P/EPS 14.31 13.72 6.67 9.28 4.11 -23.58 9.23 7.57%
EY 6.99 7.29 14.98 10.78 24.32 -4.24 10.83 -7.03%
DY 7.66 5.00 7.35 7.97 0.79 0.00 0.00 -
P/NAPS 0.89 0.87 0.86 1.27 0.86 1.71 0.52 9.36%

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