[P&O] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 28.39%
YoY- 74.06%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 414,123 512,457 558,923 558,121 543,065 496,741 445,811 -1.22%
PBT 80,858 31,001 66,483 76,994 47,564 68,081 11,842 37.69%
Tax -22,158 -5,866 -17,819 -19,786 -14,697 -27,735 -8,863 16.48%
NP 58,700 25,135 48,664 57,208 32,867 40,346 2,979 64.27%
-
NP to SH 28,364 17,347 25,166 57,208 32,867 40,346 2,979 45.53%
-
Tax Rate 27.40% 18.92% 26.80% 25.70% 30.90% 40.74% 74.84% -
Total Cost 355,423 487,322 510,259 500,913 510,198 456,395 442,832 -3.59%
-
Net Worth 371,350 366,982 384,688 253,375 217,509 201,613 145,517 16.88%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 23,215 21,844 16,437 24,905 19,948 1,475 - -
Div Payout % 81.85% 125.93% 65.32% 43.53% 60.70% 3.66% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 371,350 366,982 384,688 253,375 217,509 201,613 145,517 16.88%
NOSH 239,580 239,857 240,430 243,630 247,169 245,869 108,595 14.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.17% 4.90% 8.71% 10.25% 6.05% 8.12% 0.67% -
ROE 7.64% 4.73% 6.54% 22.58% 15.11% 20.01% 2.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 172.85 213.65 232.47 229.09 219.71 202.03 410.53 -13.41%
EPS 11.84 7.23 10.47 23.48 13.30 16.41 2.74 27.59%
DPS 9.70 9.10 6.80 10.20 8.10 0.60 0.00 -
NAPS 1.55 1.53 1.60 1.04 0.88 0.82 1.34 2.45%
Adjusted Per Share Value based on latest NOSH - 243,630
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 139.84 173.04 188.73 188.46 183.38 167.73 150.54 -1.22%
EPS 9.58 5.86 8.50 19.32 11.10 13.62 1.01 45.44%
DPS 7.84 7.38 5.55 8.41 6.74 0.50 0.00 -
NAPS 1.2539 1.2392 1.299 0.8556 0.7345 0.6808 0.4914 16.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.35 1.46 1.40 1.41 0.94 0.79 0.63 -
P/RPS 0.78 0.68 0.60 0.62 0.43 0.39 0.15 31.59%
P/EPS 11.40 20.19 13.38 6.00 7.07 4.81 22.97 -11.01%
EY 8.77 4.95 7.48 16.65 14.15 20.77 4.35 12.38%
DY 7.19 6.23 4.86 7.23 8.62 0.76 0.00 -
P/NAPS 0.87 0.95 0.88 1.36 1.07 0.96 0.47 10.79%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 30/05/13 31/05/12 31/05/11 25/05/10 -
Price 1.31 1.47 1.38 1.74 0.93 0.80 0.61 -
P/RPS 0.76 0.69 0.59 0.76 0.42 0.40 0.15 31.02%
P/EPS 11.07 20.33 13.18 7.41 6.99 4.88 22.24 -10.96%
EY 9.04 4.92 7.58 13.50 14.30 20.51 4.50 12.31%
DY 7.40 6.19 4.93 5.86 8.71 0.75 0.00 -
P/NAPS 0.85 0.96 0.86 1.67 1.06 0.98 0.46 10.76%

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