[P&O] QoQ Annualized Quarter Result on 30-Sep-2006 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -226.24%
YoY- -3546.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 244,432 241,780 229,220 266,201 258,150 261,870 256,856 -3.25%
PBT 37,046 31,994 65,556 -7,434 12,000 10,322 17,472 65.27%
Tax -9,893 -7,042 -21,008 -3,980 -2,958 -3,858 -5,172 54.27%
NP 27,153 24,952 44,548 -11,414 9,041 6,464 12,300 69.78%
-
NP to SH 27,153 24,952 44,548 -11,414 9,041 6,464 12,300 69.78%
-
Tax Rate 26.70% 22.01% 32.05% - 24.65% 37.38% 29.60% -
Total Cost 217,278 216,828 184,672 277,615 249,109 255,406 244,556 -7.60%
-
Net Worth 196,541 196,825 200,713 192,825 212,229 216,843 220,375 -7.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,454 7,810 - 9,589 5,176 - - -
Div Payout % 38.50% 31.30% - 0.00% 57.25% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 196,541 196,825 200,713 192,825 212,229 216,843 220,375 -7.36%
NOSH 104,543 104,140 102,929 104,209 103,526 103,258 102,500 1.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.11% 10.32% 19.43% -4.29% 3.50% 2.47% 4.79% -
ROE 13.82% 12.68% 22.19% -5.92% 4.26% 2.98% 5.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 233.81 232.17 222.70 256.78 249.36 253.61 250.59 -4.52%
EPS 25.97 23.96 43.28 -11.01 8.73 6.26 12.00 67.54%
DPS 10.00 7.50 0.00 9.25 5.00 0.00 0.00 -
NAPS 1.88 1.89 1.95 1.86 2.05 2.10 2.15 -8.58%
Adjusted Per Share Value based on latest NOSH - 104,209
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.54 81.64 77.40 89.89 87.17 88.43 86.74 -3.26%
EPS 9.17 8.43 15.04 -3.85 3.05 2.18 4.15 69.89%
DPS 3.53 2.64 0.00 3.24 1.75 0.00 0.00 -
NAPS 0.6637 0.6646 0.6778 0.6511 0.7167 0.7322 0.7442 -7.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.83 0.80 0.82 0.83 0.89 0.89 -
P/RPS 0.34 0.36 0.36 0.32 0.33 0.35 0.36 -3.74%
P/EPS 3.04 3.46 1.85 -7.45 9.50 14.22 7.42 -44.92%
EY 32.88 28.87 54.10 -13.43 10.52 7.03 13.48 81.49%
DY 12.66 9.04 0.00 11.28 6.02 0.00 0.00 -
P/NAPS 0.42 0.44 0.41 0.44 0.40 0.42 0.41 1.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 -
Price 0.68 0.80 0.83 0.82 0.82 0.88 0.90 -
P/RPS 0.29 0.34 0.37 0.32 0.33 0.35 0.36 -13.45%
P/EPS 2.62 3.34 1.92 -7.45 9.39 14.06 7.50 -50.49%
EY 38.20 29.95 52.14 -13.43 10.65 7.11 13.33 102.14%
DY 14.71 9.38 0.00 11.28 6.10 0.00 0.00 -
P/NAPS 0.36 0.42 0.43 0.44 0.40 0.42 0.42 -9.79%

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