[P&O] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 96.68%
YoY- 76.91%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 458,920 478,358 480,065 500,696 462,056 392,494 382,217 12.92%
PBT 55,900 41,276 20,505 -32 -109,980 25,581 34,748 37.17%
Tax -17,476 -21,001 -7,632 -2,802 24,572 -10,634 -8,668 59.38%
NP 38,424 20,275 12,873 -2,834 -85,408 14,947 26,080 29.38%
-
NP to SH 38,424 20,275 12,873 -2,834 -85,408 14,947 26,080 29.38%
-
Tax Rate 31.26% 50.88% 37.22% - - 41.57% 24.95% -
Total Cost 420,496 458,083 467,192 503,530 547,464 377,547 356,137 11.67%
-
Net Worth 189,209 166,266 157,632 144,945 166,312 160,298 167,052 8.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,209 166,266 157,632 144,945 166,312 160,298 167,052 8.63%
NOSH 242,575 221,689 218,934 108,167 127,932 106,157 105,729 73.69%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.37% 4.24% 2.68% -0.57% -18.48% 3.81% 6.82% -
ROE 20.31% 12.19% 8.17% -1.96% -51.35% 9.32% 15.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 189.19 215.78 219.27 462.89 361.17 369.73 361.50 -34.98%
EPS 15.84 9.14 5.88 -2.62 -66.76 14.08 24.67 -25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.72 1.34 1.30 1.51 1.58 -37.45%
Adjusted Per Share Value based on latest NOSH - 108,595
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 154.97 161.53 162.11 169.08 156.03 132.54 129.07 12.92%
EPS 12.98 6.85 4.35 -0.96 -28.84 5.05 8.81 29.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.5615 0.5323 0.4895 0.5616 0.5413 0.5641 8.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 1.08 0.62 0.63 0.55 0.54 0.51 -
P/RPS 0.47 0.50 0.28 0.14 0.15 0.15 0.14 123.71%
P/EPS 5.56 11.81 10.54 -24.05 -0.82 3.84 2.07 92.88%
EY 18.00 8.47 9.48 -4.16 -121.38 26.07 48.37 -48.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.44 0.86 0.47 0.42 0.36 0.32 131.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 01/12/10 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 -
Price 0.88 0.79 1.23 0.61 0.60 0.54 0.52 -
P/RPS 0.47 0.37 0.56 0.13 0.17 0.15 0.14 123.71%
P/EPS 5.56 8.64 20.92 -23.28 -0.90 3.84 2.11 90.44%
EY 18.00 11.58 4.78 -4.30 -111.27 26.07 47.44 -47.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.05 1.71 0.46 0.46 0.36 0.33 126.67%

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