[P&O] YoY Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -164.87%
YoY- -158.91%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 310,232 308,988 340,404 388,284 501,984 550,408 562,780 -9.44%
PBT -20,432 -28,032 78,752 -5,840 81,252 52,656 49,872 -
Tax -3,128 -3,684 -12,300 -9,192 -7,344 -16,612 -16,092 -23.88%
NP -23,560 -31,716 66,452 -15,032 73,908 36,044 33,780 -
-
NP to SH -27,652 -37,796 46,612 -27,616 46,880 15,816 33,780 -
-
Tax Rate - - 15.62% - 9.04% 31.55% 32.27% -
Total Cost 333,792 340,704 273,952 403,316 428,076 514,364 529,000 -7.38%
-
Net Worth 309,121 342,198 357,472 372,672 386,663 378,419 246,515 3.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 27,355 23,599 9,469 33,444 33,622 9,703 36,123 -4.52%
Div Payout % 0.00% 0.00% 20.32% 0.00% 71.72% 61.35% 106.94% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 309,121 342,198 357,472 372,672 386,663 378,419 246,515 3.84%
NOSH 286,946 245,954 245,954 238,892 240,163 242,576 244,075 2.73%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -7.59% -10.26% 19.52% -3.87% 14.72% 6.55% 6.00% -
ROE -8.95% -11.05% 13.04% -7.41% 12.12% 4.18% 13.70% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 113.41 130.93 143.79 162.53 209.02 226.90 230.58 -11.14%
EPS -10.12 -16.00 19.68 -11.56 19.52 6.52 13.84 -
DPS 10.00 10.00 4.00 14.00 14.00 4.00 14.80 -6.32%
NAPS 1.13 1.45 1.51 1.56 1.61 1.56 1.01 1.88%
Adjusted Per Share Value based on latest NOSH - 238,892
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 104.76 104.34 114.95 131.12 169.51 185.86 190.04 -9.44%
EPS -9.34 -12.76 15.74 -9.33 15.83 5.34 11.41 -
DPS 9.24 7.97 3.20 11.29 11.35 3.28 12.20 -4.52%
NAPS 1.0438 1.1555 1.2071 1.2584 1.3057 1.2778 0.8324 3.84%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.00 1.24 1.30 1.43 1.32 1.43 1.31 -
P/RPS 0.88 0.95 0.90 0.88 0.63 0.63 0.57 7.50%
P/EPS -9.89 -7.74 6.60 -12.37 6.76 21.93 9.47 -
EY -10.11 -12.92 15.15 -8.08 14.79 4.56 10.56 -
DY 10.00 8.06 3.08 9.79 10.61 2.80 11.30 -2.01%
P/NAPS 0.88 0.86 0.86 0.92 0.82 0.92 1.30 -6.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/02/19 22/02/18 22/02/17 18/02/16 25/02/15 26/02/14 21/02/13 -
Price 1.00 1.30 1.27 1.42 1.38 1.41 1.28 -
P/RPS 0.88 0.99 0.88 0.87 0.66 0.62 0.56 7.82%
P/EPS -9.89 -8.12 6.45 -12.28 7.07 21.63 9.25 -
EY -10.11 -12.32 15.50 -8.14 14.14 4.62 10.81 -
DY 10.00 7.69 3.15 9.86 10.14 2.84 11.56 -2.38%
P/NAPS 0.88 0.90 0.84 0.91 0.86 0.90 1.27 -5.92%

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