[P&O] QoQ Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 97.42%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 258,150 261,870 256,856 264,216 254,634 243,682 223,168 10.22%
PBT 12,000 10,322 17,472 3,649 -11,738 -10,438 -18,596 -
Tax -2,958 -3,858 -5,172 -3,962 -385 -1,208 -2,800 3.73%
NP 9,041 6,464 12,300 -313 -12,124 -11,646 -21,396 -
-
NP to SH 9,041 6,464 12,300 -313 -12,124 -11,646 -21,396 -
-
Tax Rate 24.65% 37.38% 29.60% 108.58% - - - -
Total Cost 249,109 255,406 244,556 264,529 266,758 255,328 244,564 1.23%
-
Net Worth 212,229 216,843 220,375 221,186 212,414 224,931 228,788 -4.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,176 - - 9,911 8,022 - - -
Div Payout % 57.25% - - 0.00% 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 212,229 216,843 220,375 221,186 212,414 224,931 228,788 -4.89%
NOSH 103,526 103,258 102,500 104,333 103,481 105,108 105,920 -1.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.50% 2.47% 4.79% -0.12% -4.76% -4.78% -9.59% -
ROE 4.26% 2.98% 5.58% -0.14% -5.71% -5.18% -9.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 249.36 253.61 250.59 253.24 243.35 231.84 210.69 11.92%
EPS 8.73 6.26 12.00 -0.30 -11.59 -11.08 -20.20 -
DPS 5.00 0.00 0.00 9.50 7.67 0.00 0.00 -
NAPS 2.05 2.10 2.15 2.12 2.03 2.14 2.16 -3.43%
Adjusted Per Share Value based on latest NOSH - 103,782
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.17 88.43 86.74 89.22 85.99 82.29 75.36 10.22%
EPS 3.05 2.18 4.15 -0.11 -4.09 -3.93 -7.23 -
DPS 1.75 0.00 0.00 3.35 2.71 0.00 0.00 -
NAPS 0.7167 0.7322 0.7442 0.7469 0.7173 0.7595 0.7726 -4.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.89 0.89 0.92 0.94 0.93 0.96 -
P/RPS 0.33 0.35 0.36 0.36 0.39 0.40 0.46 -19.91%
P/EPS 9.50 14.22 7.42 -306.67 -8.11 -8.39 -4.75 -
EY 10.52 7.03 13.48 -0.33 -12.33 -11.91 -21.04 -
DY 6.02 0.00 0.00 10.33 8.16 0.00 0.00 -
P/NAPS 0.40 0.42 0.41 0.43 0.46 0.43 0.44 -6.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 22/02/06 30/11/05 30/08/05 27/05/05 24/02/05 -
Price 0.82 0.88 0.90 0.90 0.92 0.90 0.94 -
P/RPS 0.33 0.35 0.36 0.36 0.38 0.39 0.45 -18.72%
P/EPS 9.39 14.06 7.50 -300.00 -7.94 -8.12 -4.65 -
EY 10.65 7.11 13.33 -0.33 -12.59 -12.31 -21.49 -
DY 6.10 0.00 0.00 10.56 8.33 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.42 0.45 0.42 0.44 -6.17%

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