[P&O] QoQ Annualized Quarter Result on 30-Sep-2011 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 6.48%
YoY- 143.94%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 555,800 565,004 483,420 529,294 530,774 537,462 458,920 13.63%
PBT 33,741 10,148 11,892 69,279 65,780 53,578 55,900 -28.60%
Tax -11,752 -6,024 -8,884 -19,820 -19,329 -16,270 -17,476 -23.26%
NP 21,989 4,124 3,008 49,459 46,450 37,308 38,424 -31.09%
-
NP to SH 21,989 4,124 3,008 49,459 46,450 37,308 38,424 -31.09%
-
Tax Rate 34.83% 59.36% 74.71% 28.61% 29.38% 30.37% 31.26% -
Total Cost 533,810 560,880 480,412 479,835 484,324 500,154 420,496 17.25%
-
Net Worth 228,237 216,019 215,896 213,227 215,442 200,475 189,209 13.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 14,397 15,219 - 13,724 1,958 2,933 - -
Div Payout % 65.48% 369.05% - 27.75% 4.22% 7.86% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 228,237 216,019 215,896 213,227 215,442 200,475 189,209 13.33%
NOSH 245,416 245,476 242,580 245,089 244,820 244,482 242,575 0.77%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.96% 0.73% 0.62% 9.34% 8.75% 6.94% 8.37% -
ROE 9.63% 1.91% 1.39% 23.20% 21.56% 18.61% 20.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 226.47 230.17 199.28 215.96 216.80 219.84 189.19 12.75%
EPS 8.96 1.68 1.24 20.18 18.97 15.26 15.84 -31.62%
DPS 5.87 6.20 0.00 5.60 0.80 1.20 0.00 -
NAPS 0.93 0.88 0.89 0.87 0.88 0.82 0.78 12.45%
Adjusted Per Share Value based on latest NOSH - 245,731
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 187.68 190.79 163.24 178.73 179.23 181.49 154.97 13.63%
EPS 7.43 1.39 1.02 16.70 15.69 12.60 12.98 -31.08%
DPS 4.86 5.14 0.00 4.63 0.66 0.99 0.00 -
NAPS 0.7707 0.7295 0.729 0.72 0.7275 0.677 0.6389 13.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 0.94 0.90 0.71 0.80 0.79 0.88 -
P/RPS 0.44 0.41 0.45 0.33 0.37 0.36 0.47 -4.30%
P/EPS 11.16 55.95 72.58 3.52 4.22 5.18 5.56 59.18%
EY 8.96 1.79 1.38 28.42 23.72 19.32 18.00 -37.21%
DY 5.87 6.60 0.00 7.89 1.00 1.52 0.00 -
P/NAPS 1.08 1.07 1.01 0.82 0.91 0.96 1.13 -2.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 22/02/12 25/11/11 23/08/11 31/05/11 16/02/11 -
Price 1.18 0.93 1.07 0.75 0.76 0.80 0.88 -
P/RPS 0.52 0.40 0.54 0.35 0.35 0.36 0.47 6.97%
P/EPS 13.17 55.36 86.29 3.72 4.01 5.24 5.56 77.78%
EY 7.59 1.81 1.16 26.91 24.96 19.08 18.00 -43.79%
DY 4.97 6.67 0.00 7.47 1.05 1.50 0.00 -
P/NAPS 1.27 1.06 1.20 0.86 0.86 0.98 1.13 8.10%

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