[P&O] QoQ TTM Result on 30-Jun-2013 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -15.82%
YoY- 54.79%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 558,923 560,324 563,417 562,269 558,121 577,926 558,086 0.10%
PBT 66,483 66,431 65,735 68,451 76,994 60,105 50,610 19.96%
Tax -17,819 -15,746 -15,616 -17,596 -19,786 -15,547 -13,745 18.91%
NP 48,664 50,685 50,119 50,855 57,208 44,558 36,865 20.35%
-
NP to SH 25,166 32,418 36,909 48,160 57,208 44,558 36,865 -22.48%
-
Tax Rate 26.80% 23.70% 23.76% 25.71% 25.70% 25.87% 27.16% -
Total Cost 510,259 509,639 513,298 511,414 500,913 533,368 521,221 -1.40%
-
Net Worth 384,688 378,419 379,475 372,599 253,375 246,515 246,723 34.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,437 10,946 17,551 23,673 24,905 29,643 20,612 -14.01%
Div Payout % 65.32% 33.77% 47.55% 49.16% 43.53% 66.53% 55.91% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 384,688 378,419 379,475 372,599 253,375 246,515 246,723 34.49%
NOSH 240,430 242,576 243,253 243,529 243,630 244,075 244,280 -1.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.71% 9.05% 8.90% 9.04% 10.25% 7.71% 6.61% -
ROE 6.54% 8.57% 9.73% 12.93% 22.58% 18.08% 14.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 232.47 230.99 231.62 230.88 229.09 236.78 228.46 1.16%
EPS 10.47 13.36 15.17 19.78 23.48 18.26 15.09 -21.64%
DPS 6.80 4.50 7.20 9.70 10.20 12.10 8.40 -13.15%
NAPS 1.60 1.56 1.56 1.53 1.04 1.01 1.01 35.93%
Adjusted Per Share Value based on latest NOSH - 243,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 188.74 189.21 190.25 189.87 188.47 195.15 188.45 0.10%
EPS 8.50 10.95 12.46 16.26 19.32 15.05 12.45 -22.48%
DPS 5.55 3.70 5.93 7.99 8.41 10.01 6.96 -14.02%
NAPS 1.299 1.2778 1.2814 1.2582 0.8556 0.8324 0.8331 34.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.40 1.43 1.39 1.48 1.41 1.31 1.15 -
P/RPS 0.60 0.62 0.60 0.64 0.62 0.55 0.50 12.93%
P/EPS 13.38 10.70 9.16 7.48 6.00 7.18 7.62 45.59%
EY 7.48 9.35 10.92 13.36 16.65 13.94 13.12 -31.26%
DY 4.86 3.15 5.18 6.55 7.23 9.24 7.30 -23.77%
P/NAPS 0.88 0.92 0.89 0.97 1.36 1.30 1.14 -15.86%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 21/02/13 30/11/12 -
Price 1.38 1.41 1.49 1.32 1.74 1.28 1.20 -
P/RPS 0.59 0.61 0.64 0.57 0.76 0.54 0.53 7.41%
P/EPS 13.18 10.55 9.82 6.67 7.41 7.01 7.95 40.11%
EY 7.58 9.48 10.18 14.98 13.50 14.26 12.58 -28.68%
DY 4.93 3.19 4.83 7.35 5.86 9.45 7.00 -20.85%
P/NAPS 0.86 0.90 0.96 0.86 1.67 1.27 1.19 -19.48%

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