[P&O] QoQ 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- -58.55%
YoY- 1023.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,384 138,496 141,842 140,695 141,236 134,348 161,647 -8.10%
PBT 22,588 11,689 18,990 12,468 25,304 20,232 2,101 386.41%
Tax -2,951 -3,612 -5,030 -4,023 -4,931 -5,802 -791 140.35%
NP 19,637 8,077 13,960 8,445 20,373 14,430 1,310 506.95%
-
NP to SH 9,122 5,382 13,960 8,445 20,373 14,430 1,310 264.22%
-
Tax Rate 13.06% 30.90% 26.49% 32.27% 19.49% 28.68% 37.65% -
Total Cost 122,747 130,419 127,882 132,250 120,863 119,918 160,337 -16.30%
-
Net Worth 379,475 372,599 253,375 246,515 246,723 227,455 217,509 44.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,594 1,948 2,923 9,030 9,771 3,179 7,662 -18.90%
Div Payout % 61.33% 36.20% 20.94% 106.94% 47.96% 22.03% 584.91% -
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 379,475 372,599 253,375 246,515 246,723 227,455 217,509 44.87%
NOSH 243,253 243,529 243,630 244,075 244,280 244,576 247,169 -1.05%
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 13.79% 5.83% 9.84% 6.00% 14.42% 10.74% 0.81% -
ROE 2.40% 1.44% 5.51% 3.43% 8.26% 6.34% 0.60% -
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 58.53 56.87 58.22 57.64 57.82 54.93 65.40 -7.12%
EPS 3.75 2.21 5.73 3.46 8.34 5.90 0.53 268.11%
DPS 2.30 0.80 1.20 3.70 4.00 1.30 3.10 -18.02%
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 48.08 46.77 47.90 47.51 47.69 45.37 54.58 -8.09%
EPS 3.08 1.82 4.71 2.85 6.88 4.87 0.44 265.49%
DPS 1.89 0.66 0.99 3.05 3.30 1.07 2.59 -18.93%
NAPS 1.2814 1.2582 0.8556 0.8324 0.8331 0.7681 0.7345 44.87%
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 2.37 2.60 2.42 2.27 1.99 1.82 1.44 39.35%
P/EPS 37.07 66.97 24.61 37.86 13.79 16.95 177.36 -64.74%
EY 2.70 1.49 4.06 2.64 7.25 5.90 0.56 185.12%
DY 1.65 0.54 0.85 2.82 3.48 1.30 3.30 -36.97%
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 2.55 2.32 2.99 2.22 2.08 2.15 1.42 47.68%
P/EPS 39.73 59.73 30.37 36.99 14.39 20.00 175.47 -62.81%
EY 2.52 1.67 3.29 2.70 6.95 5.00 0.57 169.12%
DY 1.54 0.61 0.69 2.89 3.33 1.10 3.33 -40.16%
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