[P&O] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -12.17%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 362,424 436,419 529,023 560,324 577,926 535,419 477,574 -4.49%
PBT 58,462 40,499 76,454 66,431 60,105 58,277 60,495 -0.56%
Tax -18,947 -9,521 -18,312 -15,746 -15,547 -17,672 -25,950 -5.10%
NP 39,515 30,978 58,142 50,685 44,558 40,605 34,545 2.26%
-
NP to SH 13,018 23,946 32,474 32,418 44,558 40,605 34,545 -14.99%
-
Tax Rate 32.41% 23.51% 23.95% 23.70% 25.87% 30.32% 42.90% -
Total Cost 322,909 405,441 470,881 509,639 533,368 494,814 443,029 -5.13%
-
Net Worth 357,472 372,672 386,663 378,419 246,515 215,896 189,209 11.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,316 26,097 21,138 10,946 29,643 13,761 - -
Div Payout % 109.97% 108.99% 65.09% 33.77% 66.53% 33.89% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 357,472 372,672 386,663 378,419 246,515 215,896 189,209 11.17%
NOSH 245,954 238,892 240,163 242,576 244,075 242,580 242,575 0.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.90% 7.10% 10.99% 9.05% 7.71% 7.58% 7.23% -
ROE 3.64% 6.43% 8.40% 8.57% 18.08% 18.81% 18.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 153.09 182.68 220.28 230.99 236.78 220.72 196.88 -4.10%
EPS 5.50 10.02 13.52 13.36 18.26 16.74 14.24 -14.64%
DPS 6.00 10.90 8.80 4.50 12.10 5.60 0.00 -
NAPS 1.51 1.56 1.61 1.56 1.01 0.89 0.78 11.62%
Adjusted Per Share Value based on latest NOSH - 242,576
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 122.38 147.36 178.63 189.20 195.15 180.79 161.26 -4.48%
EPS 4.40 8.09 10.97 10.95 15.05 13.71 11.66 -14.97%
DPS 4.83 8.81 7.14 3.70 10.01 4.65 0.00 -
NAPS 1.2071 1.2584 1.3056 1.2778 0.8324 0.729 0.6389 11.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.30 1.43 1.32 1.43 1.31 0.90 0.88 -
P/RPS 0.85 0.78 0.60 0.62 0.55 0.41 0.45 11.17%
P/EPS 23.64 14.27 9.76 10.70 7.18 5.38 6.18 25.03%
EY 4.23 7.01 10.24 9.35 13.94 18.60 16.18 -20.01%
DY 4.62 7.62 6.67 3.15 9.24 6.22 0.00 -
P/NAPS 0.86 0.92 0.82 0.92 1.30 1.01 1.13 -4.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 18/02/16 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 -
Price 1.27 1.42 1.38 1.41 1.28 1.07 0.88 -
P/RPS 0.83 0.78 0.63 0.61 0.54 0.48 0.45 10.73%
P/EPS 23.10 14.17 10.21 10.55 7.01 6.39 6.18 24.55%
EY 4.33 7.06 9.80 9.48 14.26 15.64 16.18 -19.70%
DY 4.72 7.68 6.38 3.19 9.45 5.23 0.00 -
P/NAPS 0.84 0.91 0.86 0.90 1.27 1.20 1.13 -4.81%

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