[P&O] YoY Cumulative 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- -77.09%
YoY- 1023.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 97,071 125,496 137,602 140,695 120,855 114,730 115,514 -2.85%
PBT -1,460 20,313 13,164 12,468 2,973 13,975 -27,495 -38.67%
Tax -2,298 -1,836 -4,153 -4,023 -2,221 -4,369 6,143 -
NP -3,758 18,477 9,011 8,445 752 9,606 -21,352 -25.12%
-
NP to SH -6,904 11,720 3,954 8,445 752 9,606 -21,352 -17.14%
-
Tax Rate - 9.04% 31.55% 32.27% 74.71% 31.26% - -
Total Cost 100,829 107,019 128,591 132,250 120,103 105,124 136,866 -4.96%
-
Net Worth 372,672 386,663 378,419 246,515 215,896 189,209 166,312 14.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,361 8,405 2,425 9,030 - - - -
Div Payout % 0.00% 71.72% 61.35% 106.94% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 372,672 386,663 378,419 246,515 215,896 189,209 166,312 14.38%
NOSH 238,892 240,163 242,576 244,075 242,580 242,575 127,932 10.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.87% 14.72% 6.55% 6.00% 0.62% 8.37% -18.48% -
ROE -1.85% 3.03% 1.04% 3.43% 0.35% 5.08% -12.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.63 52.25 56.73 57.64 49.82 47.30 90.29 -12.45%
EPS -2.89 4.88 1.63 3.46 0.31 3.96 -16.69 -25.33%
DPS 3.50 3.50 1.00 3.70 0.00 0.00 0.00 -
NAPS 1.56 1.61 1.56 1.01 0.89 0.78 1.30 3.08%
Adjusted Per Share Value based on latest NOSH - 244,075
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.78 42.38 46.47 47.51 40.81 38.74 39.01 -2.85%
EPS -2.33 3.96 1.34 2.85 0.25 3.24 -7.21 -17.15%
DPS 2.82 2.84 0.82 3.05 0.00 0.00 0.00 -
NAPS 1.2584 1.3057 1.2778 0.8324 0.729 0.6389 0.5616 14.38%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.43 1.32 1.43 1.31 0.90 0.88 0.55 -
P/RPS 3.52 2.53 2.52 2.27 1.81 1.86 0.61 33.90%
P/EPS -49.48 27.05 87.73 37.86 290.32 22.22 -3.30 56.99%
EY -2.02 3.70 1.14 2.64 0.34 4.50 -30.35 -36.32%
DY 2.45 2.65 0.70 2.82 0.00 0.00 0.00 -
P/NAPS 0.92 0.82 0.92 1.30 1.01 1.13 0.42 13.95%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 25/02/15 26/02/14 21/02/13 22/02/12 16/02/11 24/02/10 -
Price 1.42 1.38 1.41 1.28 1.07 0.88 0.60 -
P/RPS 3.49 2.64 2.49 2.22 2.15 1.86 0.66 31.97%
P/EPS -49.13 28.28 86.50 36.99 345.16 22.22 -3.59 54.62%
EY -2.04 3.54 1.16 2.70 0.29 4.50 -27.82 -35.29%
DY 2.46 2.54 0.71 2.89 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.90 1.27 1.20 1.13 0.46 12.03%

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