[P&O] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 20.87%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 436,419 529,023 560,324 577,926 535,419 477,574 422,614 0.53%
PBT 40,499 76,454 66,431 60,105 58,277 60,495 10,198 25.82%
Tax -9,521 -18,312 -15,746 -15,547 -17,672 -25,950 -7,956 3.03%
NP 30,978 58,142 50,685 44,558 40,605 34,545 2,242 54.87%
-
NP to SH 23,946 32,474 32,418 44,558 40,605 34,545 2,242 48.37%
-
Tax Rate 23.51% 23.95% 23.70% 25.87% 30.32% 42.90% 78.02% -
Total Cost 405,441 470,881 509,639 533,368 494,814 443,029 420,372 -0.60%
-
Net Worth 372,672 386,663 378,419 246,515 215,896 189,209 166,312 14.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,097 21,138 10,946 29,643 13,761 - - -
Div Payout % 108.99% 65.09% 33.77% 66.53% 33.89% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 372,672 386,663 378,419 246,515 215,896 189,209 166,312 14.38%
NOSH 238,892 240,163 242,576 244,075 242,580 242,575 127,932 10.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.10% 10.99% 9.05% 7.71% 7.58% 7.23% 0.53% -
ROE 6.43% 8.40% 8.57% 18.08% 18.81% 18.26% 1.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 182.68 220.28 230.99 236.78 220.72 196.88 330.34 -9.39%
EPS 10.02 13.52 13.36 18.26 16.74 14.24 1.75 33.73%
DPS 10.90 8.80 4.50 12.10 5.60 0.00 0.00 -
NAPS 1.56 1.61 1.56 1.01 0.89 0.78 1.30 3.08%
Adjusted Per Share Value based on latest NOSH - 244,075
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 147.36 178.63 189.20 195.15 180.79 161.26 142.70 0.53%
EPS 8.09 10.97 10.95 15.05 13.71 11.66 0.76 48.28%
DPS 8.81 7.14 3.70 10.01 4.65 0.00 0.00 -
NAPS 1.2584 1.3056 1.2778 0.8324 0.729 0.6389 0.5616 14.38%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.43 1.32 1.43 1.31 0.90 0.88 0.55 -
P/RPS 0.78 0.60 0.62 0.55 0.41 0.45 0.17 28.89%
P/EPS 14.27 9.76 10.70 7.18 5.38 6.18 31.38 -12.30%
EY 7.01 10.24 9.35 13.94 18.60 16.18 3.19 14.01%
DY 7.62 6.67 3.15 9.24 6.22 0.00 0.00 -
P/NAPS 0.92 0.82 0.92 1.30 1.01 1.13 0.42 13.95%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 24/02/10 -
Price 1.42 1.38 1.41 1.28 1.07 0.88 0.60 -
P/RPS 0.78 0.63 0.61 0.54 0.48 0.45 0.18 27.66%
P/EPS 14.17 10.21 10.55 7.01 6.39 6.18 34.24 -13.66%
EY 7.06 9.80 9.48 14.26 15.64 16.18 2.92 15.84%
DY 7.68 6.38 3.19 9.45 5.23 0.00 0.00 -
P/NAPS 0.91 0.86 0.90 1.27 1.20 1.13 0.46 12.03%

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