[P&O] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -671.41%
YoY- -41.02%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 478,358 480,065 500,696 462,056 392,494 382,217 394,062 13.78%
PBT 41,276 20,505 -32 -109,980 25,581 34,748 -17,056 -
Tax -21,001 -7,632 -2,802 24,572 -10,634 -8,668 4,782 -
NP 20,275 12,873 -2,834 -85,408 14,947 26,080 -12,274 -
-
NP to SH 20,275 12,873 -2,834 -85,408 14,947 26,080 -12,274 -
-
Tax Rate 50.88% 37.22% - - 41.57% 24.95% - -
Total Cost 458,083 467,192 503,530 547,464 377,547 356,137 406,336 8.31%
-
Net Worth 166,266 157,632 144,945 166,312 160,298 167,052 140,485 11.87%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 166,266 157,632 144,945 166,312 160,298 167,052 140,485 11.87%
NOSH 221,689 218,934 108,167 127,932 106,157 105,729 105,628 63.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.24% 2.68% -0.57% -18.48% 3.81% 6.82% -3.11% -
ROE 12.19% 8.17% -1.96% -51.35% 9.32% 15.61% -8.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 215.78 219.27 462.89 361.17 369.73 361.50 373.07 -30.55%
EPS 9.14 5.88 -2.62 -66.76 14.08 24.67 -11.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.34 1.30 1.51 1.58 1.33 -31.72%
Adjusted Per Share Value based on latest NOSH - 127,932
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 161.53 162.11 169.08 156.03 132.54 129.07 133.07 13.77%
EPS 6.85 4.35 -0.96 -28.84 5.05 8.81 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5615 0.5323 0.4895 0.5616 0.5413 0.5641 0.4744 11.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.08 0.62 0.63 0.55 0.54 0.51 0.50 -
P/RPS 0.50 0.28 0.14 0.15 0.15 0.14 0.13 145.27%
P/EPS 11.81 10.54 -24.05 -0.82 3.84 2.07 -4.30 -
EY 8.47 9.48 -4.16 -121.38 26.07 48.37 -23.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.86 0.47 0.42 0.36 0.32 0.38 142.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/12/10 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.79 1.23 0.61 0.60 0.54 0.52 0.50 -
P/RPS 0.37 0.56 0.13 0.17 0.15 0.14 0.13 100.70%
P/EPS 8.64 20.92 -23.28 -0.90 3.84 2.11 -4.30 -
EY 11.58 4.78 -4.30 -111.27 26.07 47.44 -23.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.71 0.46 0.46 0.36 0.33 0.38 96.78%

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