[P&O] QoQ Cumulative 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- 94.19%
YoY- 1416.44%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 120,855 529,294 398,081 268,731 114,730 478,358 360,049 -51.60%
PBT 2,973 69,279 49,335 26,789 13,975 41,276 15,379 -66.46%
Tax -2,221 -19,820 -14,497 -8,135 -4,369 -21,001 -5,724 -46.70%
NP 752 49,459 34,838 18,654 9,606 20,275 9,655 -81.67%
-
NP to SH 752 49,459 34,838 18,654 9,606 20,275 9,655 -81.67%
-
Tax Rate 74.71% 28.61% 29.38% 30.37% 31.26% 50.88% 37.22% -
Total Cost 120,103 479,835 363,243 250,077 105,124 458,083 350,394 -50.92%
-
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 1,468 1,466 - - - -
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 0.35% 23.20% 16.17% 9.30% 5.08% 12.19% 6.12% -
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 49.82 215.96 162.60 109.92 47.30 215.78 164.46 -54.79%
EPS 0.31 20.18 14.23 7.63 3.96 9.14 4.41 -82.88%
DPS 0.00 5.60 0.60 0.60 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 40.81 178.73 134.42 90.75 38.74 161.53 121.58 -51.60%
EPS 0.25 16.70 11.76 6.30 3.24 6.85 3.26 -81.86%
DPS 0.00 4.63 0.50 0.50 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 1.81 0.33 0.49 0.72 1.86 0.50 0.38 182.28%
P/EPS 290.32 3.52 5.62 10.35 22.22 11.81 14.06 648.51%
EY 0.34 28.42 17.79 9.66 4.50 8.47 7.11 -86.75%
DY 0.00 7.89 0.75 0.76 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 2.15 0.35 0.47 0.73 1.86 0.37 0.75 101.41%
P/EPS 345.16 3.72 5.34 10.48 22.22 8.64 27.89 432.58%
EY 0.29 26.91 18.72 9.54 4.50 11.58 3.59 -81.22%
DY 0.00 7.47 0.79 0.75 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