[P&O] QoQ TTM Result on 30-Jun-2010 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -490.94%
YoY- -295.34%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 496,741 477,574 478,358 465,880 445,811 422,614 392,494 17.02%
PBT 68,081 60,495 19,025 -7,352 11,842 10,198 16,922 153.17%
Tax -27,735 -25,950 -15,438 -4,294 -8,863 -7,956 -8,469 120.68%
NP 40,346 34,545 3,587 -11,646 2,979 2,242 8,453 183.75%
-
NP to SH 40,346 34,545 3,587 -11,646 2,979 2,242 8,453 183.75%
-
Tax Rate 40.74% 42.90% 81.15% - 74.84% 78.02% 50.05% -
Total Cost 456,395 443,029 474,771 477,526 442,832 420,372 384,041 12.20%
-
Net Worth 201,613 189,209 172,351 160,722 145,517 166,312 162,368 15.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,475 - - - - - - -
Div Payout % 3.66% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 201,613 189,209 172,351 160,722 145,517 166,312 162,368 15.54%
NOSH 245,869 242,575 229,801 223,225 108,595 127,932 107,529 73.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.12% 7.23% 0.75% -2.50% 0.67% 0.53% 2.15% -
ROE 20.01% 18.26% 2.08% -7.25% 2.05% 1.35% 5.21% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 202.03 196.88 208.16 208.70 410.53 330.34 365.01 -32.61%
EPS 16.41 14.24 1.56 -5.22 2.74 1.75 7.86 63.42%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.75 0.72 1.34 1.30 1.51 -33.46%
Adjusted Per Share Value based on latest NOSH - 223,225
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 167.74 161.27 161.53 157.32 150.54 142.71 132.54 17.01%
EPS 13.62 11.67 1.21 -3.93 1.01 0.76 2.85 183.98%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6808 0.6389 0.582 0.5427 0.4914 0.5616 0.5483 15.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.79 0.88 1.08 0.62 0.63 0.55 0.54 -
P/RPS 0.39 0.45 0.52 0.30 0.15 0.17 0.15 89.19%
P/EPS 4.81 6.18 69.19 -11.88 22.97 31.38 6.87 -21.16%
EY 20.77 16.18 1.45 -8.41 4.35 3.19 14.56 26.74%
DY 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.44 0.86 0.47 0.42 0.36 92.41%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 24/02/10 26/11/09 -
Price 0.80 0.88 0.79 1.23 0.61 0.60 0.54 -
P/RPS 0.40 0.45 0.38 0.59 0.15 0.18 0.15 92.41%
P/EPS 4.88 6.18 50.61 -23.58 22.24 34.24 6.87 -20.40%
EY 20.51 16.18 1.98 -4.24 4.50 2.92 14.56 25.68%
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 1.05 1.71 0.46 0.46 0.36 95.08%

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