[P&O] YoY Cumulative 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- 165.3%
YoY- 986.57%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 198,650 249,371 278,043 282,537 282,502 268,731 250,348 -3.77%
PBT 12,488 -6,098 32,206 31,458 5,074 26,789 -16 -
Tax -9,592 3,507 -11,256 -9,053 -3,012 -8,135 -1,401 37.75%
NP 2,896 -2,591 20,950 22,405 2,062 18,654 -1,417 -
-
NP to SH -10,905 3,301 10,662 22,405 2,062 18,654 -1,417 40.46%
-
Tax Rate 76.81% - 34.95% 28.78% 59.36% 30.37% - -
Total Cost 195,754 251,962 257,093 260,132 280,440 250,077 251,765 -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 16,261 14,456 7,719 9,030 7,609 1,466 - -
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 -2.94% 0.90% 2.76% 8.83% 0.95% 9.30% -0.98% -
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 83.07 103.50 115.26 115.76 115.08 109.92 231.44 -15.68%
EPS -4.56 1.37 4.42 9.18 0.84 7.63 -1.31 23.08%
DPS 6.80 6.00 3.20 3.70 3.10 0.60 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 67.08 84.21 93.89 95.41 95.40 90.75 84.54 -3.77%
EPS -3.68 1.11 3.60 7.57 0.70 6.30 -0.48 40.37%
DPS 5.49 4.88 2.61 3.05 2.57 0.50 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 1.63 1.41 1.21 1.22 0.82 0.72 0.27 34.90%
P/EPS -29.61 106.57 31.67 15.36 111.90 10.35 -48.09 -7.75%
EY -3.38 0.94 3.16 6.51 0.89 9.66 -2.08 8.42%
DY 5.04 4.11 2.29 2.62 3.30 0.76 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 1.58 1.42 1.20 1.50 0.81 0.73 0.26 35.05%
P/EPS -28.73 107.30 31.22 18.95 110.71 10.48 -46.56 -7.72%
EY -3.48 0.93 3.20 5.28 0.90 9.54 -2.15 8.34%
DY 5.19 4.08 2.32 2.13 3.33 0.75 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