[P&O] YoY Quarter Result on 30-Sep-2014 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 98.53%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 82,586 86,388 104,136 129,354 142,384 141,236 131,213 -7.41%
PBT 7,857 12,870 45,135 23,816 22,588 25,304 19,944 -14.36%
Tax -4,008 -4,866 -6,764 -6,557 -2,951 -4,931 -5,323 -4.61%
NP 3,849 8,004 38,371 17,259 19,637 20,373 14,621 -19.92%
-
NP to SH -1,919 1,391 28,959 9,341 9,122 20,373 14,621 -
-
Tax Rate 51.01% 37.81% 14.99% 27.53% 13.06% 19.49% 26.69% -
Total Cost 78,737 78,384 65,765 112,095 122,747 120,863 116,592 -6.32%
-
Net Worth 356,378 360,717 385,322 389,008 379,475 246,723 213,786 8.88%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,540 2,847 4,786 3,842 5,594 9,771 12,286 -18.71%
Div Payout % 0.00% 204.73% 16.53% 41.13% 61.33% 47.96% 84.03% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 356,378 360,717 385,322 389,008 379,475 246,723 213,786 8.88%
NOSH 245,954 245,954 239,330 240,128 243,253 244,280 245,731 0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.66% 9.27% 36.85% 13.34% 13.79% 14.42% 11.14% -
ROE -0.54% 0.39% 7.52% 2.40% 2.40% 8.26% 6.84% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.99 36.40 43.51 53.87 58.53 57.82 53.40 -6.79%
EPS -0.81 0.59 12.10 3.89 3.75 8.34 5.95 -
DPS 1.50 1.20 2.00 1.60 2.30 4.00 5.00 -18.16%
NAPS 1.51 1.52 1.61 1.62 1.56 1.01 0.87 9.61%
Adjusted Per Share Value based on latest NOSH - 240,128
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.89 29.17 35.16 43.68 48.08 47.69 44.31 -7.41%
EPS -0.65 0.47 9.78 3.15 3.08 6.88 4.94 -
DPS 1.20 0.96 1.62 1.30 1.89 3.30 4.15 -18.66%
NAPS 1.2034 1.2181 1.3012 1.3136 1.2814 0.8331 0.7219 8.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.27 1.32 1.37 1.40 1.39 1.15 0.71 -
P/RPS 3.63 3.63 3.15 2.60 2.37 1.99 1.33 18.19%
P/EPS -156.19 225.20 11.32 35.99 37.07 13.79 11.93 -
EY -0.64 0.44 8.83 2.78 2.70 7.25 8.38 -
DY 1.18 0.91 1.46 1.14 1.65 3.48 7.04 -25.72%
P/NAPS 0.84 0.87 0.85 0.86 0.89 1.14 0.82 0.40%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 30/11/16 26/11/15 27/11/14 28/11/13 30/11/12 25/11/11 -
Price 1.27 1.30 1.40 1.38 1.49 1.20 0.75 -
P/RPS 3.63 3.57 3.22 2.56 2.55 2.08 1.40 17.19%
P/EPS -156.19 221.79 11.57 35.48 39.73 14.39 12.61 -
EY -0.64 0.45 8.64 2.82 2.52 6.95 7.93 -
DY 1.18 0.92 1.43 1.16 1.54 3.33 6.67 -25.05%
P/NAPS 0.84 0.86 0.87 0.85 0.96 1.19 0.86 -0.39%

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