[P&O] YoY Cumulative 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- -116.22%
YoY- -158.91%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 77,558 77,247 85,101 97,071 125,496 137,602 140,695 -9.44%
PBT -5,108 -7,008 19,688 -1,460 20,313 13,164 12,468 -
Tax -782 -921 -3,075 -2,298 -1,836 -4,153 -4,023 -23.88%
NP -5,890 -7,929 16,613 -3,758 18,477 9,011 8,445 -
-
NP to SH -6,913 -9,449 11,653 -6,904 11,720 3,954 8,445 -
-
Tax Rate - - 15.62% - 9.04% 31.55% 32.27% -
Total Cost 83,448 85,176 68,488 100,829 107,019 128,591 132,250 -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 6,838 5,899 2,367 8,361 8,405 2,425 9,030 -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 -2.24% -2.76% 3.26% -1.85% 3.03% 1.04% 3.43% -
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 28.35 32.73 35.95 40.63 52.25 56.73 57.64 -11.14%
EPS -2.53 -4.00 4.92 -2.89 4.88 1.63 3.46 -
DPS 2.50 2.50 1.00 3.50 3.50 1.00 3.70 -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 26.19 26.08 28.74 32.78 42.38 46.47 47.51 -9.44%
EPS -2.33 -3.19 3.93 -2.33 3.96 1.34 2.85 -
DPS 2.31 1.99 0.80 2.82 2.84 0.82 3.05 -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 3.53 3.79 3.62 3.52 2.53 2.52 2.27 7.63%
P/EPS -39.57 -30.97 26.41 -49.48 27.05 87.73 37.86 -
EY -2.53 -3.23 3.79 -2.02 3.70 1.14 2.64 -
DY 2.50 2.02 0.77 2.45 2.65 0.70 2.82 -1.98%
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 3.53 3.97 3.53 3.49 2.64 2.49 2.22 8.03%
P/EPS -39.57 -32.47 25.80 -49.13 28.28 86.50 36.99 -
EY -2.53 -3.08 3.88 -2.04 3.54 1.16 2.70 -
DY 2.50 1.92 0.79 2.46 2.54 0.71 2.89 -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