[P&O] QoQ 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- -5.81%
YoY- 178.66%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
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 120,855 131,213 129,350 154,001 114,730 118,309 109,701 6.64%
PBT 2,973 19,944 22,546 12,814 13,975 25,897 15,395 -66.48%
Tax -2,221 -5,323 -6,362 -3,766 -4,369 -15,277 -4,323 -35.77%
NP 752 14,621 16,184 9,048 9,606 10,620 11,072 -83.27%
-
NP to SH 752 14,621 16,184 9,048 9,606 10,620 11,072 -83.27%
-
Tax Rate 74.71% 26.69% 28.22% 29.39% 31.26% 58.99% 28.08% -
Total Cost 120,103 116,592 113,166 144,953 105,124 107,689 98,629 13.99%
-
Net Worth 215,896 213,786 216,442 201,613 189,209 172,351 160,722 21.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 12,286 - 1,475 - - - -
Div Payout % - 84.03% - 16.30% - - - -
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 215,896 213,786 216,442 201,613 189,209 172,351 160,722 21.67%
NOSH 242,580 245,731 245,957 245,869 242,575 229,801 223,225 5.68%
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% 11.14% 12.51% 5.88% 8.37% 8.98% 10.09% -
ROE 0.35% 6.84% 7.48% 4.49% 5.08% 6.16% 6.89% -
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 53.40 52.59 62.64 47.30 51.48 49.14 0.91%
EPS 0.31 5.95 6.58 3.68 3.96 4.63 4.96 -84.17%
DPS 0.00 5.00 0.00 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 44.31 43.68 52.00 38.74 39.95 37.04 6.65%
EPS 0.25 4.94 5.47 3.06 3.24 3.59 3.74 -83.44%
DPS 0.00 4.15 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.729 0.7219 0.7309 0.6808 0.6389 0.582 0.5427 21.67%
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 1.33 1.52 1.26 1.86 2.10 1.26 27.22%
P/EPS 290.32 11.93 12.16 21.47 22.22 23.37 12.50 709.38%
EY 0.34 8.38 8.22 4.66 4.50 4.28 8.00 -87.75%
DY 0.00 7.04 0.00 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 1.40 1.45 1.28 1.86 1.53 2.50 -9.54%
P/EPS 345.16 12.61 11.55 21.74 22.22 17.09 24.80 475.83%
EY 0.29 7.93 8.66 4.60 4.50 5.85 4.03 -82.61%
DY 0.00 6.67 0.00 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