[P&O] QoQ Annualized Quarter Result on 30-Jun-2010 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 554.25%
YoY- -50.64%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 537,462 458,920 478,358 480,065 500,696 462,056 392,494 23.33%
PBT 53,578 55,900 41,276 20,505 -32 -109,980 25,581 63.77%
Tax -16,270 -17,476 -21,001 -7,632 -2,802 24,572 -10,634 32.81%
NP 37,308 38,424 20,275 12,873 -2,834 -85,408 14,947 84.10%
-
NP to SH 37,308 38,424 20,275 12,873 -2,834 -85,408 14,947 84.10%
-
Tax Rate 30.37% 31.26% 50.88% 37.22% - - 41.57% -
Total Cost 500,154 420,496 458,083 467,192 503,530 547,464 377,547 20.64%
-
Net Worth 200,475 189,209 166,266 157,632 144,945 166,312 160,298 16.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,933 - - - - - - -
Div Payout % 7.86% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 200,475 189,209 166,266 157,632 144,945 166,312 160,298 16.09%
NOSH 244,482 242,575 221,689 218,934 108,167 127,932 106,157 74.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.94% 8.37% 4.24% 2.68% -0.57% -18.48% 3.81% -
ROE 18.61% 20.31% 12.19% 8.17% -1.96% -51.35% 9.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 219.84 189.19 215.78 219.27 462.89 361.17 369.73 -29.31%
EPS 15.26 15.84 9.14 5.88 -2.62 -66.76 14.08 5.51%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.75 0.72 1.34 1.30 1.51 -33.46%
Adjusted Per Share Value based on latest NOSH - 223,225
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 181.49 154.97 161.53 162.11 169.08 156.03 132.54 23.33%
EPS 12.60 12.98 6.85 4.35 -0.96 -28.84 5.05 84.06%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.677 0.6389 0.5615 0.5323 0.4895 0.5616 0.5413 16.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.79 0.88 1.08 0.62 0.63 0.55 0.54 -
P/RPS 0.36 0.47 0.50 0.28 0.14 0.15 0.15 79.35%
P/EPS 5.18 5.56 11.81 10.54 -24.05 -0.82 3.84 22.10%
EY 19.32 18.00 8.47 9.48 -4.16 -121.38 26.07 -18.12%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.44 0.86 0.47 0.42 0.36 92.41%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 24/02/10 26/11/09 -
Price 0.80 0.88 0.79 1.23 0.61 0.60 0.54 -
P/RPS 0.36 0.47 0.37 0.56 0.13 0.17 0.15 79.35%
P/EPS 5.24 5.56 8.64 20.92 -23.28 -0.90 3.84 23.05%
EY 19.08 18.00 11.58 4.78 -4.30 -111.27 26.07 -18.80%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 1.05 1.71 0.46 0.46 0.36 95.08%

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