[P&O] YoY Quarter Result on 31-Mar-2015 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -171.83%
YoY- -225.51%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 83,220 85,823 101,579 123,875 140,441 141,842 161,647 -10.47%
PBT -2,863 1,197 13,948 -26,411 19,042 18,990 2,101 -
Tax -2,357 -1,524 -7,294 5,343 -7,103 -5,030 -791 19.94%
NP -5,220 -327 6,654 -21,068 11,939 13,960 1,310 -
-
NP to SH -8,229 -1,792 -4,001 -8,419 6,708 13,960 1,310 -
-
Tax Rate - 127.32% 52.29% - 37.30% 26.49% 37.65% -
Total Cost 88,440 86,150 94,925 144,943 128,502 127,882 160,337 -9.43%
-
Net Worth 298,890 356,675 371,350 366,982 384,688 253,375 217,509 5.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,113 8,267 3,114 5,996 5,289 2,923 7,662 -13.93%
Div Payout % 0.00% 0.00% 0.00% 0.00% 78.85% 20.94% 584.91% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 298,890 356,675 371,350 366,982 384,688 253,375 217,509 5.43%
NOSH 286,946 245,954 239,580 239,857 240,430 243,630 247,169 2.51%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -6.27% -0.38% 6.55% -17.01% 8.50% 9.84% 0.81% -
ROE -2.75% -0.50% -1.08% -2.29% 1.74% 5.51% 0.60% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.41 36.33 42.40 51.65 58.41 58.22 65.40 -10.58%
EPS -3.30 -0.76 -1.67 -3.51 2.79 5.73 0.53 -
DPS 1.25 3.50 1.30 2.50 2.20 1.20 3.10 -14.04%
NAPS 1.20 1.51 1.55 1.53 1.60 1.04 0.88 5.30%
Adjusted Per Share Value based on latest NOSH - 239,857
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 28.10 28.98 34.30 41.83 47.42 47.90 54.58 -10.47%
EPS -2.78 -0.61 -1.35 -2.84 2.27 4.71 0.44 -
DPS 1.05 2.79 1.05 2.02 1.79 0.99 2.59 -13.96%
NAPS 1.0093 1.2044 1.254 1.2392 1.299 0.8556 0.7345 5.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.09 1.28 1.35 1.46 1.40 1.41 0.94 -
P/RPS 3.26 3.52 3.18 2.83 2.40 2.42 1.44 14.58%
P/EPS -32.99 -168.72 -80.84 -41.60 50.18 24.61 177.36 -
EY -3.03 -0.59 -1.24 -2.40 1.99 4.06 0.56 -
DY 1.15 2.73 0.96 1.71 1.57 0.85 3.30 -16.10%
P/NAPS 0.91 0.85 0.87 0.95 0.88 1.36 1.07 -2.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 19/05/17 30/05/16 28/05/15 29/05/14 30/05/13 31/05/12 -
Price 1.06 1.33 1.31 1.47 1.38 1.74 0.93 -
P/RPS 3.17 3.66 3.09 2.85 2.36 2.99 1.42 14.31%
P/EPS -32.08 -175.31 -78.44 -41.88 49.46 30.37 175.47 -
EY -3.12 -0.57 -1.27 -2.39 2.02 3.29 0.57 -
DY 1.18 2.63 0.99 1.70 1.59 0.69 3.33 -15.87%
P/NAPS 0.88 0.88 0.85 0.96 0.86 1.67 1.06 -3.05%

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