[P&O] QoQ Cumulative 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- 41.97%
YoY- 143.94%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 416,850 282,502 120,855 529,294 398,081 268,731 114,730 136.52%
PBT 25,306 5,074 2,973 69,279 49,335 26,789 13,975 48.61%
Tax -8,814 -3,012 -2,221 -19,820 -14,497 -8,135 -4,369 59.72%
NP 16,492 2,062 752 49,459 34,838 18,654 9,606 43.42%
-
NP to SH 16,492 2,062 752 49,459 34,838 18,654 9,606 43.42%
-
Tax Rate 34.83% 59.36% 74.71% 28.61% 29.38% 30.37% 31.26% -
Total Cost 400,358 280,440 120,103 479,835 363,243 250,077 105,124 144.07%
-
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 10,798 7,609 - 13,724 1,468 1,466 - -
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 7.23% 0.95% 0.35% 23.20% 16.17% 9.30% 5.08% -
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 169.85 115.08 49.82 215.96 162.60 109.92 47.30 134.67%
EPS 6.72 0.84 0.31 20.18 14.23 7.63 3.96 42.31%
DPS 4.40 3.10 0.00 5.60 0.60 0.60 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 140.76 95.40 40.81 178.73 134.42 90.75 38.74 136.53%
EPS 5.57 0.70 0.25 16.70 11.76 6.30 3.24 43.55%
DPS 3.65 2.57 0.00 4.63 0.50 0.50 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 0.59 0.82 1.81 0.33 0.49 0.72 1.86 -53.52%
P/EPS 14.88 111.90 290.32 3.52 5.62 10.35 22.22 -23.47%
EY 6.72 0.89 0.34 28.42 17.79 9.66 4.50 30.68%
DY 4.40 3.30 0.00 7.89 0.75 0.76 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 0.69 0.81 2.15 0.35 0.47 0.73 1.86 -48.40%
P/EPS 17.56 110.71 345.16 3.72 5.34 10.48 22.22 -14.53%
EY 5.69 0.90 0.29 26.91 18.72 9.54 4.50 16.94%
DY 3.73 3.33 0.00 7.47 0.79 0.75 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