[P&O] YoY TTM Result on 31-Mar-2012 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -19.06%
YoY- -18.54%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 512,457 558,923 558,121 543,065 496,741 445,811 376,163 5.28%
PBT 31,001 66,483 76,994 47,564 68,081 11,842 -35,033 -
Tax -5,866 -17,819 -19,786 -14,697 -27,735 -8,863 6,174 -
NP 25,135 48,664 57,208 32,867 40,346 2,979 -28,859 -
-
NP to SH 17,347 25,166 57,208 32,867 40,346 2,979 -28,859 -
-
Tax Rate 18.92% 26.80% 25.70% 30.90% 40.74% 74.84% - -
Total Cost 487,322 510,259 500,913 510,198 456,395 442,832 405,022 3.12%
-
Net Worth 366,982 384,688 253,375 217,509 201,613 145,517 140,264 17.37%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 21,844 16,437 24,905 19,948 1,475 - 2,006 48.85%
Div Payout % 125.93% 65.32% 43.53% 60.70% 3.66% - 0.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 366,982 384,688 253,375 217,509 201,613 145,517 140,264 17.37%
NOSH 239,857 240,430 243,630 247,169 245,869 108,595 105,462 14.66%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.90% 8.71% 10.25% 6.05% 8.12% 0.67% -7.67% -
ROE 4.73% 6.54% 22.58% 15.11% 20.01% 2.05% -20.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 213.65 232.47 229.09 219.71 202.03 410.53 356.68 -8.18%
EPS 7.23 10.47 23.48 13.30 16.41 2.74 -27.36 -
DPS 9.10 6.80 10.20 8.10 0.60 0.00 1.88 30.04%
NAPS 1.53 1.60 1.04 0.88 0.82 1.34 1.33 2.36%
Adjusted Per Share Value based on latest NOSH - 247,169
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 173.05 188.74 188.47 183.38 167.74 150.54 127.02 5.28%
EPS 5.86 8.50 19.32 11.10 13.62 1.01 -9.75 -
DPS 7.38 5.55 8.41 6.74 0.50 0.00 0.68 48.76%
NAPS 1.2392 1.299 0.8556 0.7345 0.6808 0.4914 0.4736 17.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.46 1.40 1.41 0.94 0.79 0.63 0.50 -
P/RPS 0.68 0.60 0.62 0.43 0.39 0.15 0.14 30.12%
P/EPS 20.19 13.38 6.00 7.07 4.81 22.97 -1.83 -
EY 4.95 7.48 16.65 14.15 20.77 4.35 -54.73 -
DY 6.23 4.86 7.23 8.62 0.76 0.00 3.76 8.77%
P/NAPS 0.95 0.88 1.36 1.07 0.96 0.47 0.38 16.49%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 31/05/12 31/05/11 25/05/10 29/05/09 -
Price 1.47 1.38 1.74 0.93 0.80 0.61 0.50 -
P/RPS 0.69 0.59 0.76 0.42 0.40 0.15 0.14 30.43%
P/EPS 20.33 13.18 7.41 6.99 4.88 22.24 -1.83 -
EY 4.92 7.58 13.50 14.30 20.51 4.50 -54.73 -
DY 6.19 4.93 5.86 8.71 0.75 0.00 3.76 8.65%
P/NAPS 0.96 0.86 1.67 1.06 0.98 0.46 0.38 16.69%

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