[P&O] QoQ 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- 98.53%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
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 111,337 123,875 125,496 129,354 133,732 140,441 137,602 -13.20%
PBT 23,235 -26,411 20,313 23,816 13,283 19,042 13,164 46.20%
Tax -5,802 5,343 -1,836 -6,557 -2,816 -7,103 -4,153 25.04%
NP 17,433 -21,068 18,477 17,259 10,467 11,939 9,011 55.45%
-
NP to SH 10,310 -8,419 11,720 9,341 4,705 6,708 3,954 89.77%
-
Tax Rate 24.97% - 9.04% 27.53% 21.20% 37.30% 31.55% -
Total Cost 93,904 144,943 107,019 112,095 123,265 128,502 128,591 -18.95%
-
Net Worth 369,241 366,982 386,663 389,008 386,482 384,688 378,419 -1.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,953 5,996 8,405 3,842 3,600 5,289 2,425 102.21%
Div Payout % 67.44% 0.00% 71.72% 41.13% 76.53% 78.85% 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 369,241 366,982 386,663 389,008 386,482 384,688 378,419 -1.62%
NOSH 239,767 239,857 240,163 240,128 240,051 240,430 242,576 -0.77%
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 15.66% -17.01% 14.72% 13.34% 7.83% 8.50% 6.55% -
ROE 2.79% -2.29% 3.03% 2.40% 1.22% 1.74% 1.04% -
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 46.44 51.65 52.25 53.87 55.71 58.41 56.73 -12.52%
EPS 4.30 -3.51 4.88 3.89 1.96 2.79 1.63 91.26%
DPS 2.90 2.50 3.50 1.60 1.50 2.20 1.00 103.75%
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 37.66 41.90 42.45 43.76 45.24 47.51 46.55 -13.20%
EPS 3.49 -2.85 3.96 3.16 1.59 2.27 1.34 89.63%
DPS 2.35 2.03 2.84 1.30 1.22 1.79 0.82 102.14%
NAPS 1.249 1.2414 1.308 1.3159 1.3074 1.3013 1.2801 -1.63%
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 3.01 2.83 2.53 2.60 2.51 2.40 2.52 12.61%
P/EPS 32.56 -41.60 27.05 35.99 71.43 50.18 87.73 -48.44%
EY 3.07 -2.40 3.70 2.78 1.40 1.99 1.14 93.91%
DY 2.07 1.71 2.65 1.14 1.07 1.57 0.70 106.43%
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 2.95 2.85 2.64 2.56 2.51 2.36 2.49 11.99%
P/EPS 31.86 -41.88 28.28 35.48 71.43 49.46 86.50 -48.71%
EY 3.14 -2.39 3.54 2.82 1.40 2.02 1.16 94.58%
DY 2.12 1.70 2.54 1.16 1.07 1.59 0.71 107.77%
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