[P&O] QoQ Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 57.5%
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 530,774 537,462 458,920 478,358 480,065 500,696 462,056 9.71%
PBT 65,780 53,578 55,900 41,276 20,505 -32 -109,980 -
Tax -19,329 -16,270 -17,476 -21,001 -7,632 -2,802 24,572 -
NP 46,450 37,308 38,424 20,275 12,873 -2,834 -85,408 -
-
NP to SH 46,450 37,308 38,424 20,275 12,873 -2,834 -85,408 -
-
Tax Rate 29.38% 30.37% 31.26% 50.88% 37.22% - - -
Total Cost 484,324 500,154 420,496 458,083 467,192 503,530 547,464 -7.86%
-
Net Worth 215,442 200,475 189,209 166,266 157,632 144,945 166,312 18.88%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,958 2,933 - - - - - -
Div Payout % 4.22% 7.86% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 215,442 200,475 189,209 166,266 157,632 144,945 166,312 18.88%
NOSH 244,820 244,482 242,575 221,689 218,934 108,167 127,932 54.32%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.75% 6.94% 8.37% 4.24% 2.68% -0.57% -18.48% -
ROE 21.56% 18.61% 20.31% 12.19% 8.17% -1.96% -51.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 216.80 219.84 189.19 215.78 219.27 462.89 361.17 -28.90%
EPS 18.97 15.26 15.84 9.14 5.88 -2.62 -66.76 -
DPS 0.80 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.78 0.75 0.72 1.34 1.30 -22.96%
Adjusted Per Share Value based on latest NOSH - 229,801
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 179.23 181.49 154.97 161.53 162.11 169.08 156.03 9.70%
EPS 15.69 12.60 12.98 6.85 4.35 -0.96 -28.84 -
DPS 0.66 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.677 0.6389 0.5615 0.5323 0.4895 0.5616 18.88%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.80 0.79 0.88 1.08 0.62 0.63 0.55 -
P/RPS 0.37 0.36 0.47 0.50 0.28 0.14 0.15 82.86%
P/EPS 4.22 5.18 5.56 11.81 10.54 -24.05 -0.82 -
EY 23.72 19.32 18.00 8.47 9.48 -4.16 -121.38 -
DY 1.00 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.13 1.44 0.86 0.47 0.42 67.67%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 24/02/10 -
Price 0.76 0.80 0.88 0.79 1.23 0.61 0.60 -
P/RPS 0.35 0.36 0.47 0.37 0.56 0.13 0.17 62.05%
P/EPS 4.01 5.24 5.56 8.64 20.92 -23.28 -0.90 -
EY 24.96 19.08 18.00 11.58 4.78 -4.30 -111.27 -
DY 1.05 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.98 1.13 1.05 1.71 0.46 0.46 51.93%

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