[P&O] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 32.65%
YoY- 986.57%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 397,300 498,742 556,086 565,074 565,004 537,462 500,696 -3.77%
PBT 24,976 -12,196 64,412 62,916 10,148 53,578 -32 -
Tax -19,184 7,014 -22,512 -18,106 -6,024 -16,270 -2,802 37.75%
NP 5,792 -5,182 41,900 44,810 4,124 37,308 -2,834 -
-
NP to SH -21,810 6,602 21,324 44,810 4,124 37,308 -2,834 40.46%
-
Tax Rate 76.81% - 34.95% 28.78% 59.36% 30.37% - -
Total Cost 391,508 503,924 514,186 520,264 560,880 500,154 503,530 -4.10%
-
Net Worth 370,674 368,651 385,954 253,825 216,019 200,475 144,945 16.92%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 32,523 28,913 15,438 18,060 15,219 2,933 - -
Div Payout % 0.00% 437.96% 72.40% 40.31% 369.05% 7.86% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 370,674 368,651 385,954 253,825 216,019 200,475 144,945 16.92%
NOSH 239,144 240,948 241,221 244,063 245,476 244,482 108,167 14.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.46% -1.04% 7.53% 7.93% 0.73% 6.94% -0.57% -
ROE -5.88% 1.79% 5.53% 17.65% 1.91% 18.61% -1.96% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 166.13 206.99 230.53 231.53 230.17 219.84 462.89 -15.68%
EPS -9.12 2.74 8.84 18.36 1.68 15.26 -2.62 23.08%
DPS 13.60 12.00 6.40 7.40 6.20 1.20 0.00 -
NAPS 1.55 1.53 1.60 1.04 0.88 0.82 1.34 2.45%
Adjusted Per Share Value based on latest NOSH - 243,630
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 134.16 168.42 187.78 190.81 190.79 181.49 169.08 -3.77%
EPS -7.36 2.23 7.20 15.13 1.39 12.60 -0.96 40.37%
DPS 10.98 9.76 5.21 6.10 5.14 0.99 0.00 -
NAPS 1.2517 1.2449 1.3033 0.8571 0.7295 0.677 0.4895 16.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.35 1.46 1.40 1.41 0.94 0.79 0.63 -
P/RPS 0.81 0.71 0.61 0.61 0.41 0.36 0.14 33.95%
P/EPS -14.80 53.28 15.84 7.68 55.95 5.18 -24.05 -7.76%
EY -6.76 1.88 6.31 13.02 1.79 19.32 -4.16 8.42%
DY 10.07 8.22 4.57 5.25 6.60 1.52 0.00 -
P/NAPS 0.87 0.95 0.88 1.36 1.07 0.96 0.47 10.79%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 30/05/13 31/05/12 31/05/11 25/05/10 -
Price 1.31 1.47 1.38 1.74 0.93 0.80 0.61 -
P/RPS 0.79 0.71 0.60 0.75 0.40 0.36 0.13 35.05%
P/EPS -14.36 53.65 15.61 9.48 55.36 5.24 -23.28 -7.73%
EY -6.96 1.86 6.41 10.55 1.81 19.08 -4.30 8.34%
DY 10.38 8.16 4.64 4.25 6.67 1.50 0.00 -
P/NAPS 0.85 0.96 0.86 1.67 1.06 0.98 0.46 10.76%

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