[P&O] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -42.69%
YoY- 145.83%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 480,065 500,696 462,056 392,494 382,217 394,062 341,576 25.54%
PBT 20,505 -32 -109,980 25,581 34,748 -17,056 -83,084 -
Tax -7,632 -2,802 24,572 -10,634 -8,668 4,782 22,520 -
NP 12,873 -2,834 -85,408 14,947 26,080 -12,274 -60,564 -
-
NP to SH 12,873 -2,834 -85,408 14,947 26,080 -12,274 -60,564 -
-
Tax Rate 37.22% - - 41.57% 24.95% - - -
Total Cost 467,192 503,530 547,464 377,547 356,137 406,336 402,140 10.54%
-
Net Worth 157,632 144,945 166,312 160,298 167,052 140,485 138,818 8.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 157,632 144,945 166,312 160,298 167,052 140,485 138,818 8.86%
NOSH 218,934 108,167 127,932 106,157 105,729 105,628 105,968 62.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.68% -0.57% -18.48% 3.81% 6.82% -3.11% -17.73% -
ROE 8.17% -1.96% -51.35% 9.32% 15.61% -8.74% -43.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 219.27 462.89 361.17 369.73 361.50 373.07 322.34 -22.70%
EPS 5.88 -2.62 -66.76 14.08 24.67 -11.62 -57.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.34 1.30 1.51 1.58 1.33 1.31 -32.97%
Adjusted Per Share Value based on latest NOSH - 107,529
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 162.11 169.08 156.03 132.54 129.07 133.07 115.34 25.55%
EPS 4.35 -0.96 -28.84 5.05 8.81 -4.14 -20.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5323 0.4895 0.5616 0.5413 0.5641 0.4744 0.4688 8.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.62 0.63 0.55 0.54 0.51 0.50 0.50 -
P/RPS 0.28 0.14 0.15 0.15 0.14 0.13 0.16 45.36%
P/EPS 10.54 -24.05 -0.82 3.84 2.07 -4.30 -0.87 -
EY 9.48 -4.16 -121.38 26.07 48.37 -23.24 -114.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.47 0.42 0.36 0.32 0.38 0.38 72.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 -
Price 1.23 0.61 0.60 0.54 0.52 0.50 0.51 -
P/RPS 0.56 0.13 0.17 0.15 0.14 0.13 0.16 131.05%
P/EPS 20.92 -23.28 -0.90 3.84 2.11 -4.30 -0.89 -
EY 4.78 -4.30 -111.27 26.07 47.44 -23.24 -112.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.46 0.46 0.36 0.33 0.38 0.39 168.61%

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