[P&O] QoQ TTM Result on 30-Sep-2005 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 93.43%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 266,853 273,310 272,638 264,216 250,790 239,220 230,033 10.43%
PBT 21,453 14,029 12,666 3,649 -736 -10,218 -4,459 -
Tax -5,892 -5,287 -4,555 -3,962 -4,026 -660 -2,154 95.94%
NP 15,561 8,742 8,111 -313 -4,762 -10,878 -6,613 -
-
NP to SH 15,561 8,742 8,111 -313 -4,762 -10,878 -6,613 -
-
Tax Rate 27.46% 37.69% 35.96% 108.58% - - - -
Total Cost 251,292 264,568 264,527 264,529 255,552 250,098 236,646 4.09%
-
Net Worth 212,732 219,799 220,375 220,018 210,066 225,413 228,788 -4.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,783 7,772 7,772 7,772 7,871 8,045 8,045 -2.18%
Div Payout % 50.02% 88.91% 95.83% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 212,732 219,799 220,375 220,018 210,066 225,413 228,788 -4.74%
NOSH 103,771 104,666 102,500 103,782 103,481 105,333 105,920 -1.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.83% 3.20% 2.98% -0.12% -1.90% -4.55% -2.87% -
ROE 7.31% 3.98% 3.68% -0.14% -2.27% -4.83% -2.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 257.15 261.12 265.99 254.59 242.35 227.11 217.17 11.95%
EPS 15.00 8.35 7.91 -0.30 -4.60 -10.33 -6.24 -
DPS 7.50 7.43 7.58 7.49 7.61 7.64 7.60 -0.88%
NAPS 2.05 2.10 2.15 2.12 2.03 2.14 2.16 -3.43%
Adjusted Per Share Value based on latest NOSH - 103,782
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 90.11 92.29 92.06 89.22 84.69 80.78 77.68 10.43%
EPS 5.25 2.95 2.74 -0.11 -1.61 -3.67 -2.23 -
DPS 2.63 2.62 2.62 2.62 2.66 2.72 2.72 -2.22%
NAPS 0.7184 0.7422 0.7442 0.743 0.7094 0.7612 0.7726 -4.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.89 0.89 0.92 0.94 0.93 0.96 -
P/RPS 0.32 0.34 0.33 0.36 0.39 0.41 0.44 -19.17%
P/EPS 5.54 10.66 11.25 -305.05 -20.43 -9.01 -15.38 -
EY 18.07 9.38 8.89 -0.33 -4.90 -11.10 -6.50 -
DY 9.04 8.34 8.52 8.14 8.09 8.21 7.91 9.33%
P/NAPS 0.40 0.42 0.41 0.43 0.46 0.43 0.44 -6.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 22/02/06 30/11/05 30/08/05 27/05/05 24/02/05 -
Price 0.82 0.88 0.90 0.90 0.92 0.90 0.94 -
P/RPS 0.32 0.34 0.34 0.35 0.38 0.40 0.43 -17.92%
P/EPS 5.47 10.54 11.37 -298.42 -19.99 -8.71 -15.06 -
EY 18.29 9.49 8.79 -0.34 -5.00 -11.47 -6.64 -
DY 9.15 8.44 8.43 8.32 8.27 8.49 8.08 8.66%
P/NAPS 0.40 0.42 0.42 0.42 0.45 0.42 0.44 -6.17%

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