[P&O] QoQ TTM Result on 30-Sep-2009 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 41.78%
YoY- 125.92%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 465,880 445,811 422,614 392,494 384,977 376,163 359,524 18.91%
PBT -7,352 11,842 10,198 16,922 10,470 -35,033 -55,582 -74.13%
Tax -4,294 -8,863 -7,956 -8,469 -4,508 6,174 10,753 -
NP -11,646 2,979 2,242 8,453 5,962 -28,859 -44,829 -59.38%
-
NP to SH -11,646 2,979 2,242 8,453 5,962 -28,859 -44,829 -59.38%
-
Tax Rate - 74.84% 78.02% 50.05% 43.06% - - -
Total Cost 477,526 442,832 420,372 384,041 379,015 405,022 404,353 11.76%
-
Net Worth 160,722 145,517 166,312 162,368 105,836 140,264 138,818 10.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 2,006 2,006 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 160,722 145,517 166,312 162,368 105,836 140,264 138,818 10.29%
NOSH 223,225 108,595 127,932 107,529 105,836 105,462 105,968 64.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.50% 0.67% 0.53% 2.15% 1.55% -7.67% -12.47% -
ROE -7.25% 2.05% 1.35% 5.21% 5.63% -20.57% -32.29% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 208.70 410.53 330.34 365.01 363.75 356.68 339.28 -27.73%
EPS -5.22 2.74 1.75 7.86 5.63 -27.36 -42.30 -75.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 1.88 -
NAPS 0.72 1.34 1.30 1.51 1.00 1.33 1.31 -32.97%
Adjusted Per Share Value based on latest NOSH - 107,529
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 157.32 150.54 142.71 132.54 130.00 127.02 121.40 18.91%
EPS -3.93 1.01 0.76 2.85 2.01 -9.75 -15.14 -59.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.68 -
NAPS 0.5427 0.4914 0.5616 0.5483 0.3574 0.4736 0.4688 10.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.62 0.63 0.55 0.54 0.51 0.50 0.50 -
P/RPS 0.30 0.15 0.17 0.15 0.14 0.14 0.15 58.94%
P/EPS -11.88 22.97 31.38 6.87 9.05 -1.83 -1.18 368.23%
EY -8.41 4.35 3.19 14.56 11.05 -54.73 -84.61 -78.63%
DY 0.00 0.00 0.00 0.00 0.00 3.76 3.76 -
P/NAPS 0.86 0.47 0.42 0.36 0.51 0.38 0.38 72.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 -
Price 1.23 0.61 0.60 0.54 0.52 0.50 0.51 -
P/RPS 0.59 0.15 0.18 0.15 0.14 0.14 0.15 149.80%
P/EPS -23.58 22.24 34.24 6.87 9.23 -1.83 -1.21 628.11%
EY -4.24 4.50 2.92 14.56 10.83 -54.73 -82.95 -86.30%
DY 0.00 0.00 0.00 0.00 0.00 3.76 3.69 -
P/NAPS 1.71 0.46 0.46 0.36 0.52 0.38 0.39 168.61%

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