[P&O] QoQ TTM Result on 30-Sep-2006 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -173.35%
YoY- -3546.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 255,912 256,156 259,292 266,201 266,853 273,310 272,638 -4.14%
PBT 11,351 3,402 4,587 -7,434 21,453 14,029 12,666 -7.06%
Tax -9,181 -5,572 -7,939 -3,980 -5,892 -5,287 -4,555 59.76%
NP 2,170 -2,170 -3,352 -11,414 15,561 8,742 8,111 -58.58%
-
NP to SH 2,170 -2,170 -3,352 -11,414 15,561 8,742 8,111 -58.58%
-
Tax Rate 80.88% 163.79% 173.08% - 27.46% 37.69% 35.96% -
Total Cost 253,742 258,326 262,644 277,615 251,292 264,568 264,527 -2.74%
-
Net Worth 198,014 199,268 200,713 193,829 212,732 219,799 220,375 -6.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,635 13,576 9,622 9,622 7,783 7,772 7,772 45.61%
Div Payout % 628.34% 0.00% 0.00% 0.00% 50.02% 88.91% 95.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 198,014 199,268 200,713 193,829 212,732 219,799 220,375 -6.90%
NOSH 105,327 105,433 102,929 104,209 103,771 104,666 102,500 1.83%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.85% -0.85% -1.29% -4.29% 5.83% 3.20% 2.98% -
ROE 1.10% -1.09% -1.67% -5.89% 7.31% 3.98% 3.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 242.97 242.96 251.91 255.45 257.15 261.12 265.99 -5.87%
EPS 2.06 -2.06 -3.26 -10.95 15.00 8.35 7.91 -59.31%
DPS 12.95 12.88 9.25 9.25 7.50 7.43 7.58 43.05%
NAPS 1.88 1.89 1.95 1.86 2.05 2.10 2.15 -8.58%
Adjusted Per Share Value based on latest NOSH - 104,209
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 86.42 86.50 87.56 89.89 90.11 92.29 92.06 -4.13%
EPS 0.73 -0.73 -1.13 -3.85 5.25 2.95 2.74 -58.69%
DPS 4.60 4.58 3.25 3.25 2.63 2.62 2.62 45.68%
NAPS 0.6687 0.6729 0.6778 0.6545 0.7184 0.7422 0.7442 -6.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.83 0.80 0.82 0.83 0.89 0.89 -
P/RPS 0.33 0.34 0.32 0.32 0.32 0.34 0.33 0.00%
P/EPS 38.34 -40.33 -24.57 -7.49 5.54 10.66 11.25 126.97%
EY 2.61 -2.48 -4.07 -13.36 18.07 9.38 8.89 -55.92%
DY 16.39 15.51 11.56 11.28 9.04 8.34 8.52 54.86%
P/NAPS 0.42 0.44 0.41 0.44 0.40 0.42 0.41 1.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 -
Price 0.68 0.80 0.83 0.82 0.82 0.88 0.90 -
P/RPS 0.28 0.33 0.33 0.32 0.32 0.34 0.34 -12.17%
P/EPS 33.01 -38.87 -25.49 -7.49 5.47 10.54 11.37 103.90%
EY 3.03 -2.57 -3.92 -13.36 18.29 9.49 8.79 -50.93%
DY 19.04 16.10 11.14 11.28 9.15 8.44 8.43 72.40%
P/NAPS 0.36 0.42 0.43 0.44 0.40 0.42 0.42 -9.79%

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