[P&O] QoQ Cumulative Quarter 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- -77.09%
YoY- 1023.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 563,417 421,033 282,537 140,695 561,794 416,850 282,502 58.37%
PBT 65,735 43,147 31,458 12,468 50,610 25,306 5,074 450.74%
Tax -15,616 -12,665 -9,053 -4,023 -13,745 -8,814 -3,012 199.25%
NP 50,119 30,482 22,405 8,445 36,865 16,492 2,062 737.46%
-
NP to SH 36,909 27,787 22,405 8,445 36,865 16,492 2,062 583.07%
-
Tax Rate 23.76% 29.35% 28.78% 32.27% 27.16% 34.83% 59.36% -
Total Cost 513,298 390,551 260,132 132,250 524,929 400,358 280,440 49.57%
-
Net Worth 380,053 372,930 253,825 246,515 247,564 228,237 216,019 45.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 63,805 60,180 9,030 9,030 20,589 10,798 7,609 312.21%
Div Payout % 172.87% 216.58% 40.31% 106.94% 55.85% 65.48% 369.05% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 380,053 372,930 253,825 246,515 247,564 228,237 216,019 45.68%
NOSH 243,623 243,745 244,063 244,075 245,113 245,416 245,476 -0.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.90% 7.24% 7.93% 6.00% 6.56% 3.96% 0.73% -
ROE 9.71% 7.45% 8.83% 3.43% 14.89% 7.23% 0.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 231.27 172.73 115.76 57.64 229.20 169.85 115.08 59.18%
EPS 15.15 11.40 9.18 3.46 15.04 6.72 0.84 586.52%
DPS 26.19 24.69 3.70 3.70 8.40 4.40 3.10 314.27%
NAPS 1.56 1.53 1.04 1.01 1.01 0.93 0.88 46.42%
Adjusted Per Share Value based on latest NOSH - 244,075
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 190.25 142.17 95.41 47.51 189.71 140.76 95.40 58.36%
EPS 12.46 9.38 7.57 2.85 12.45 5.57 0.70 580.53%
DPS 21.55 20.32 3.05 3.05 6.95 3.65 2.57 312.20%
NAPS 1.2834 1.2593 0.8571 0.8324 0.836 0.7707 0.7295 45.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.39 1.48 1.41 1.31 1.15 1.00 0.94 -
P/RPS 0.60 0.86 1.22 2.27 0.50 0.59 0.82 -18.78%
P/EPS 9.17 12.98 15.36 37.86 7.65 14.88 111.90 -81.10%
EY 10.90 7.70 6.51 2.64 13.08 6.72 0.89 430.51%
DY 18.84 16.68 2.62 2.82 7.30 4.40 3.30 219.09%
P/NAPS 0.89 0.97 1.36 1.30 1.14 1.08 1.07 -11.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 21/02/13 30/11/12 29/08/12 31/05/12 -
Price 1.49 1.32 1.74 1.28 1.20 1.18 0.93 -
P/RPS 0.64 0.76 1.50 2.22 0.52 0.69 0.81 -14.52%
P/EPS 9.83 11.58 18.95 36.99 7.98 17.56 110.71 -80.06%
EY 10.17 8.64 5.28 2.70 12.53 5.69 0.90 402.81%
DY 17.58 18.70 2.13 2.89 7.00 3.73 3.33 202.88%
P/NAPS 0.96 0.86 1.67 1.27 1.19 1.27 1.06 -6.38%

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