[P&O] YoY TTM Result on 30-Jun-2014 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -2.69%
YoY- -49.15%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 335,349 392,142 490,062 554,159 562,269 548,063 516,390 -6.93%
PBT 40,949 69,579 40,953 68,077 68,451 45,250 75,232 -9.63%
Tax -11,258 -20,068 -8,852 -17,023 -17,596 -14,137 -29,774 -14.95%
NP 29,691 49,511 32,101 51,054 50,855 31,113 45,458 -6.84%
-
NP to SH 10,976 22,029 22,952 24,489 48,160 31,113 45,458 -21.07%
-
Tax Rate 27.49% 28.84% 21.62% 25.01% 25.71% 31.24% 39.58% -
Total Cost 305,658 342,631 457,961 503,105 511,414 516,950 470,932 -6.94%
-
Net Worth 375,387 368,765 369,241 386,482 372,599 227,455 216,442 9.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 17,023 22,248 25,197 16,910 23,673 23,128 1,475 50.27%
Div Payout % 155.10% 101.00% 109.78% 69.05% 49.16% 74.34% 3.25% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 375,387 368,765 369,241 386,482 372,599 227,455 216,442 9.60%
NOSH 249,954 239,457 239,767 240,051 243,529 244,576 245,957 0.26%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.85% 12.63% 6.55% 9.21% 9.04% 5.68% 8.80% -
ROE 2.92% 5.97% 6.22% 6.34% 12.93% 13.68% 21.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 142.04 163.76 204.39 230.85 230.88 224.09 209.95 -6.29%
EPS 4.65 9.20 9.57 10.20 19.78 12.72 18.48 -20.52%
DPS 7.20 9.30 10.50 7.00 9.70 9.40 0.60 51.25%
NAPS 1.59 1.54 1.54 1.61 1.53 0.93 0.88 10.35%
Adjusted Per Share Value based on latest NOSH - 240,051
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 113.35 132.55 165.64 187.31 190.05 185.25 174.54 -6.93%
EPS 3.71 7.45 7.76 8.28 16.28 10.52 15.37 -21.07%
DPS 5.75 7.52 8.52 5.72 8.00 7.82 0.50 50.18%
NAPS 1.2688 1.2464 1.2481 1.3063 1.2594 0.7688 0.7316 9.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 1.31 1.40 1.40 1.48 1.00 0.80 -
P/RPS 0.92 0.80 0.68 0.61 0.64 0.45 0.38 15.86%
P/EPS 27.96 14.24 14.63 13.72 7.48 7.86 4.33 36.42%
EY 3.58 7.02 6.84 7.29 13.36 12.72 23.10 -26.68%
DY 5.54 7.10 7.50 5.00 6.55 9.40 0.75 39.51%
P/NAPS 0.82 0.85 0.91 0.87 0.97 1.08 0.91 -1.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 24/08/15 28/08/14 28/08/13 29/08/12 23/08/11 -
Price 1.26 1.29 1.37 1.40 1.32 1.18 0.76 -
P/RPS 0.89 0.79 0.67 0.61 0.57 0.53 0.36 16.26%
P/EPS 27.10 14.02 14.31 13.72 6.67 9.28 4.11 36.89%
EY 3.69 7.13 6.99 7.29 14.98 10.78 24.32 -26.94%
DY 5.71 7.21 7.66 5.00 7.35 7.97 0.79 39.00%
P/NAPS 0.79 0.84 0.89 0.87 0.86 1.27 0.86 -1.40%

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