[P&O] QoQ Annualized Quarter Result on 30-Sep-2014 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 20.59%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 480,944 498,742 501,984 541,129 549,033 556,086 550,408 -8.62%
PBT 22,849 -12,196 81,252 69,305 60,652 64,412 52,656 -42.77%
Tax -3,060 7,014 -7,344 -20,629 -18,762 -22,512 -16,612 -67.72%
NP 19,789 -5,182 73,908 48,676 41,889 41,900 36,044 -33.02%
-
NP to SH 18,148 6,602 46,880 24,708 20,489 21,324 15,816 9.63%
-
Tax Rate 13.39% - 9.04% 29.77% 30.93% 34.95% 31.55% -
Total Cost 461,154 503,924 428,076 492,453 507,144 514,186 514,364 -7.03%
-
Net Worth 369,681 368,651 386,663 390,126 387,787 385,954 378,419 -1.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 28,486 28,913 33,622 18,302 19,268 15,438 9,703 105.43%
Div Payout % 156.97% 437.96% 71.72% 74.07% 94.04% 72.40% 61.35% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 369,681 368,651 386,663 390,126 387,787 385,954 378,419 -1.54%
NOSH 240,052 240,948 240,163 240,818 240,862 241,221 242,576 -0.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.11% -1.04% 14.72% 9.00% 7.63% 7.53% 6.55% -
ROE 4.91% 1.79% 12.12% 6.33% 5.28% 5.53% 4.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 200.35 206.99 209.02 224.70 227.95 230.53 226.90 -7.98%
EPS 7.56 2.74 19.52 10.26 8.51 8.84 6.52 10.39%
DPS 11.87 12.00 14.00 7.60 8.00 6.40 4.00 106.91%
NAPS 1.54 1.53 1.61 1.62 1.61 1.60 1.56 -0.85%
Adjusted Per Share Value based on latest NOSH - 240,128
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 162.41 168.42 169.51 182.73 185.40 187.78 185.86 -8.62%
EPS 6.13 2.23 15.83 8.34 6.92 7.20 5.34 9.66%
DPS 9.62 9.76 11.35 6.18 6.51 5.21 3.28 105.30%
NAPS 1.2483 1.2449 1.3057 1.3174 1.3095 1.3033 1.2778 -1.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.40 1.46 1.32 1.40 1.40 1.40 1.43 -
P/RPS 0.70 0.71 0.63 0.62 0.61 0.61 0.63 7.29%
P/EPS 18.52 53.28 6.76 13.65 16.46 15.84 21.93 -10.68%
EY 5.40 1.88 14.79 7.33 6.08 6.31 4.56 11.96%
DY 8.48 8.22 10.61 5.43 5.71 4.57 2.80 109.75%
P/NAPS 0.91 0.95 0.82 0.86 0.87 0.88 0.92 -0.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 29/05/14 26/02/14 -
Price 1.37 1.47 1.38 1.38 1.40 1.38 1.41 -
P/RPS 0.68 0.71 0.66 0.61 0.61 0.60 0.62 6.36%
P/EPS 18.12 53.65 7.07 13.45 16.46 15.61 21.63 -11.16%
EY 5.52 1.86 14.14 7.43 6.08 6.41 4.62 12.63%
DY 8.66 8.16 10.14 5.51 5.71 4.64 2.84 110.71%
P/NAPS 0.89 0.96 0.86 0.85 0.87 0.86 0.90 -0.74%

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