[P&O] QoQ Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- -2.9%
YoY- 1416.44%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 483,420 529,294 530,774 537,462 458,920 478,358 480,065 0.46%
PBT 11,892 69,279 65,780 53,578 55,900 41,276 20,505 -30.38%
Tax -8,884 -19,820 -19,329 -16,270 -17,476 -21,001 -7,632 10.62%
NP 3,008 49,459 46,450 37,308 38,424 20,275 12,873 -61.96%
-
NP to SH 3,008 49,459 46,450 37,308 38,424 20,275 12,873 -61.96%
-
Tax Rate 74.71% 28.61% 29.38% 30.37% 31.26% 50.88% 37.22% -
Total Cost 480,412 479,835 484,324 500,154 420,496 458,083 467,192 1.87%
-
Net Worth 215,896 213,227 215,442 200,475 189,209 166,266 157,632 23.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 13,724 1,958 2,933 - - - -
Div Payout % - 27.75% 4.22% 7.86% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 215,896 213,227 215,442 200,475 189,209 166,266 157,632 23.25%
NOSH 242,580 245,089 244,820 244,482 242,575 221,689 218,934 7.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.62% 9.34% 8.75% 6.94% 8.37% 4.24% 2.68% -
ROE 1.39% 23.20% 21.56% 18.61% 20.31% 12.19% 8.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 199.28 215.96 216.80 219.84 189.19 215.78 219.27 -6.15%
EPS 1.24 20.18 18.97 15.26 15.84 9.14 5.88 -64.47%
DPS 0.00 5.60 0.80 1.20 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.88 0.82 0.78 0.75 0.72 15.13%
Adjusted Per Share Value based on latest NOSH - 245,869
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 163.24 178.73 179.23 181.49 154.97 161.53 162.11 0.46%
EPS 1.02 16.70 15.69 12.60 12.98 6.85 4.35 -61.87%
DPS 0.00 4.63 0.66 0.99 0.00 0.00 0.00 -
NAPS 0.729 0.72 0.7275 0.677 0.6389 0.5615 0.5323 23.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.90 0.71 0.80 0.79 0.88 1.08 0.62 -
P/RPS 0.45 0.33 0.37 0.36 0.47 0.50 0.28 37.08%
P/EPS 72.58 3.52 4.22 5.18 5.56 11.81 10.54 260.68%
EY 1.38 28.42 23.72 19.32 18.00 8.47 9.48 -72.23%
DY 0.00 7.89 1.00 1.52 0.00 0.00 0.00 -
P/NAPS 1.01 0.82 0.91 0.96 1.13 1.44 0.86 11.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 -
Price 1.07 0.75 0.76 0.80 0.88 0.79 1.23 -
P/RPS 0.54 0.35 0.35 0.36 0.47 0.37 0.56 -2.38%
P/EPS 86.29 3.72 4.01 5.24 5.56 8.64 20.92 156.53%
EY 1.16 26.91 24.96 19.08 18.00 11.58 4.78 -60.99%
DY 0.00 7.47 1.05 1.50 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 0.86 0.98 1.13 1.05 1.71 -20.98%

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