[P&O] QoQ Quarter Result on 31-Dec-2010 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -9.55%
YoY- 144.99%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 131,213 129,350 154,001 114,730 118,309 109,701 134,834 -1.79%
PBT 19,944 22,546 12,814 13,975 25,897 15,395 5,228 143.94%
Tax -5,323 -6,362 -3,766 -4,369 -15,277 -4,323 -1,981 93.16%
NP 14,621 16,184 9,048 9,606 10,620 11,072 3,247 172.43%
-
NP to SH 14,621 16,184 9,048 9,606 10,620 11,072 3,247 172.43%
-
Tax Rate 26.69% 28.22% 29.39% 31.26% 58.99% 28.08% 37.89% -
Total Cost 116,592 113,166 144,953 105,124 107,689 98,629 131,587 -7.74%
-
Net Worth 213,786 216,442 201,613 189,209 172,351 160,722 145,517 29.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,286 - 1,475 - - - - -
Div Payout % 84.03% - 16.30% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 213,786 216,442 201,613 189,209 172,351 160,722 145,517 29.20%
NOSH 245,731 245,957 245,869 242,575 229,801 223,225 108,595 72.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.14% 12.51% 5.88% 8.37% 8.98% 10.09% 2.41% -
ROE 6.84% 7.48% 4.49% 5.08% 6.16% 6.89% 2.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.40 52.59 62.64 47.30 51.48 49.14 124.16 -42.99%
EPS 5.95 6.58 3.68 3.96 4.63 4.96 2.99 58.14%
DPS 5.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.82 0.78 0.75 0.72 1.34 -25.00%
Adjusted Per Share Value based on latest NOSH - 242,575
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.31 43.68 52.00 38.74 39.95 37.04 45.53 -1.79%
EPS 4.94 5.47 3.06 3.24 3.59 3.74 1.10 171.95%
DPS 4.15 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.7219 0.7309 0.6808 0.6389 0.582 0.5427 0.4914 29.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.80 0.79 0.88 1.08 0.62 0.63 -
P/RPS 1.33 1.52 1.26 1.86 2.10 1.26 0.51 89.35%
P/EPS 11.93 12.16 21.47 22.22 23.37 12.50 21.07 -31.53%
EY 8.38 8.22 4.66 4.50 4.28 8.00 4.75 45.95%
DY 7.04 0.00 0.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.96 1.13 1.44 0.86 0.47 44.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 -
Price 0.75 0.76 0.80 0.88 0.79 1.23 0.61 -
P/RPS 1.40 1.45 1.28 1.86 1.53 2.50 0.49 101.22%
P/EPS 12.61 11.55 21.74 22.22 17.09 24.80 20.40 -27.41%
EY 7.93 8.66 4.60 4.50 5.85 4.03 4.90 37.80%
DY 6.67 0.00 0.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.98 1.13 1.05 1.71 0.46 51.70%

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