[P&O] QoQ TTM Result on 30-Sep-2010 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 130.8%
YoY- -57.57%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 516,390 496,741 477,574 478,358 465,880 445,811 422,614 14.33%
PBT 75,232 68,081 60,495 19,025 -7,352 11,842 10,198 280.34%
Tax -29,774 -27,735 -25,950 -15,438 -4,294 -8,863 -7,956 141.62%
NP 45,458 40,346 34,545 3,587 -11,646 2,979 2,242 647.67%
-
NP to SH 45,458 40,346 34,545 3,587 -11,646 2,979 2,242 647.67%
-
Tax Rate 39.58% 40.74% 42.90% 81.15% - 74.84% 78.02% -
Total Cost 470,932 456,395 443,029 474,771 477,526 442,832 420,372 7.88%
-
Net Worth 216,442 201,613 189,209 172,351 160,722 145,517 166,312 19.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,475 1,475 - - - - - -
Div Payout % 3.25% 3.66% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 216,442 201,613 189,209 172,351 160,722 145,517 166,312 19.25%
NOSH 245,957 245,869 242,575 229,801 223,225 108,595 127,932 54.80%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.80% 8.12% 7.23% 0.75% -2.50% 0.67% 0.53% -
ROE 21.00% 20.01% 18.26% 2.08% -7.25% 2.05% 1.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 209.95 202.03 196.88 208.16 208.70 410.53 330.34 -26.14%
EPS 18.48 16.41 14.24 1.56 -5.22 2.74 1.75 383.41%
DPS 0.60 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.78 0.75 0.72 1.34 1.30 -22.96%
Adjusted Per Share Value based on latest NOSH - 229,801
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 174.37 167.74 161.27 161.53 157.32 150.54 142.71 14.33%
EPS 15.35 13.62 11.67 1.21 -3.93 1.01 0.76 645.73%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7309 0.6808 0.6389 0.582 0.5427 0.4914 0.5616 19.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.80 0.79 0.88 1.08 0.62 0.63 0.55 -
P/RPS 0.38 0.39 0.45 0.52 0.30 0.15 0.17 71.21%
P/EPS 4.33 4.81 6.18 69.19 -11.88 22.97 31.38 -73.39%
EY 23.10 20.77 16.18 1.45 -8.41 4.35 3.19 275.65%
DY 0.75 0.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.13 1.44 0.86 0.47 0.42 67.67%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 24/02/10 -
Price 0.76 0.80 0.88 0.79 1.23 0.61 0.60 -
P/RPS 0.36 0.40 0.45 0.38 0.59 0.15 0.18 58.94%
P/EPS 4.11 4.88 6.18 50.61 -23.58 22.24 34.24 -75.76%
EY 24.32 20.51 16.18 1.98 -4.24 4.50 2.92 312.48%
DY 0.79 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.98 1.13 1.05 1.71 0.46 0.46 51.93%

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