[P&O] YoY TTM 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- -17.9%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 529,023 560,324 577,926 535,419 477,574 422,614 359,524 6.64%
PBT 76,454 66,431 60,105 58,277 60,495 10,198 -55,582 -
Tax -18,312 -15,746 -15,547 -17,672 -25,950 -7,956 10,753 -
NP 58,142 50,685 44,558 40,605 34,545 2,242 -44,829 -
-
NP to SH 32,474 32,418 44,558 40,605 34,545 2,242 -44,829 -
-
Tax Rate 23.95% 23.70% 25.87% 30.32% 42.90% 78.02% - -
Total Cost 470,881 509,639 533,368 494,814 443,029 420,372 404,353 2.56%
-
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 21,138 10,946 29,643 13,761 - - 2,006 48.03%
Div Payout % 65.09% 33.77% 66.53% 33.89% - - 0.00% -
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 10.99% 9.05% 7.71% 7.58% 7.23% 0.53% -12.47% -
ROE 8.40% 8.57% 18.08% 18.81% 18.26% 1.35% -32.29% -
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 220.28 230.99 236.78 220.72 196.88 330.34 339.28 -6.94%
EPS 13.52 13.36 18.26 16.74 14.24 1.75 -42.30 -
DPS 8.80 4.50 12.10 5.60 0.00 0.00 1.88 29.32%
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 178.63 189.20 195.15 180.79 161.26 142.70 121.40 6.64%
EPS 10.97 10.95 15.05 13.71 11.66 0.76 -15.14 -
DPS 7.14 3.70 10.01 4.65 0.00 0.00 0.68 47.95%
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 0.60 0.62 0.55 0.41 0.45 0.17 0.15 25.97%
P/EPS 9.76 10.70 7.18 5.38 6.18 31.38 -1.18 -
EY 10.24 9.35 13.94 18.60 16.18 3.19 -84.61 -
DY 6.67 3.15 9.24 6.22 0.00 0.00 3.76 10.01%
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 0.63 0.61 0.54 0.48 0.45 0.18 0.15 27.00%
P/EPS 10.21 10.55 7.01 6.39 6.18 34.24 -1.21 -
EY 9.80 9.48 14.26 15.64 16.18 2.92 -82.95 -
DY 6.38 3.19 9.45 5.23 0.00 0.00 3.69 9.55%
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