[P&O] YoY TTM Result on 30-Sep-2012 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 18.49%
YoY- -25.46%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 464,844 541,129 563,417 558,086 529,294 478,358 392,494 2.85%
PBT 62,272 69,305 65,735 50,610 69,279 19,025 16,922 24.24%
Tax -9,059 -20,629 -15,616 -13,745 -19,820 -15,438 -8,469 1.12%
NP 53,213 48,676 50,119 36,865 49,459 3,587 8,453 35.86%
-
NP to SH 42,570 24,708 36,909 36,865 49,459 3,587 8,453 30.90%
-
Tax Rate 14.55% 29.77% 23.76% 27.16% 28.61% 81.15% 50.05% -
Total Cost 411,631 492,453 513,298 521,221 479,835 474,771 384,041 1.16%
-
Net Worth 385,322 389,008 379,475 246,723 213,786 172,351 162,368 15.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 26,142 15,158 17,551 20,612 13,761 - - -
Div Payout % 61.41% 61.35% 47.55% 55.91% 27.82% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 385,322 389,008 379,475 246,723 213,786 172,351 162,368 15.48%
NOSH 239,330 240,128 243,253 244,280 245,731 229,801 107,529 14.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.45% 9.00% 8.90% 6.61% 9.34% 0.75% 2.15% -
ROE 11.05% 6.35% 9.73% 14.94% 23.13% 2.08% 5.21% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 194.23 225.35 231.62 228.46 215.40 208.16 365.01 -9.97%
EPS 17.79 10.29 15.17 15.09 20.13 1.56 7.86 14.57%
DPS 10.90 6.30 7.20 8.40 5.60 0.00 0.00 -
NAPS 1.61 1.62 1.56 1.01 0.87 0.75 1.51 1.07%
Adjusted Per Share Value based on latest NOSH - 244,280
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 156.96 182.72 190.25 188.45 178.73 161.53 132.53 2.85%
EPS 14.37 8.34 12.46 12.45 16.70 1.21 2.85 30.93%
DPS 8.83 5.12 5.93 6.96 4.65 0.00 0.00 -
NAPS 1.3011 1.3136 1.2814 0.8331 0.7219 0.582 0.5483 15.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.37 1.40 1.39 1.15 0.71 1.08 0.54 -
P/RPS 0.71 0.62 0.60 0.50 0.33 0.52 0.15 29.56%
P/EPS 7.70 13.61 9.16 7.62 3.53 69.19 6.87 1.91%
EY 12.98 7.35 10.92 13.12 28.35 1.45 14.56 -1.89%
DY 7.96 4.50 5.18 7.30 7.89 0.00 0.00 -
P/NAPS 0.85 0.86 0.89 1.14 0.82 1.44 0.36 15.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 30/11/12 25/11/11 01/12/10 26/11/09 -
Price 1.40 1.38 1.49 1.20 0.75 0.79 0.54 -
P/RPS 0.72 0.61 0.64 0.53 0.35 0.38 0.15 29.86%
P/EPS 7.87 13.41 9.82 7.95 3.73 50.61 6.87 2.28%
EY 12.71 7.46 10.18 12.58 26.84 1.98 14.56 -2.23%
DY 7.79 4.57 4.83 7.00 7.47 0.00 0.00 -
P/NAPS 0.87 0.85 0.96 1.19 0.86 1.05 0.36 15.83%

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