[P&O] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 70.63%
YoY- -141.33%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 256,872 255,912 256,156 259,292 266,201 266,853 273,310 -4.04%
PBT 10,791 11,351 3,402 4,587 -7,434 21,453 14,029 -16.03%
Tax -7,555 -9,181 -5,572 -7,939 -3,980 -5,892 -5,287 26.83%
NP 3,236 2,170 -2,170 -3,352 -11,414 15,561 8,742 -48.41%
-
NP to SH 3,236 2,170 -2,170 -3,352 -11,414 15,561 8,742 -48.41%
-
Tax Rate 70.01% 80.88% 163.79% 173.08% - 27.46% 37.69% -
Total Cost 253,636 253,742 258,326 262,644 277,615 251,292 264,568 -2.77%
-
Net Worth 183,033 198,014 199,268 200,713 193,829 212,732 219,799 -11.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,871 13,635 13,576 9,622 9,622 7,783 7,772 32.59%
Div Payout % 366.84% 628.34% 0.00% 0.00% 0.00% 50.02% 88.91% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 183,033 198,014 199,268 200,713 193,829 212,732 219,799 -11.47%
NOSH 105,799 105,327 105,433 102,929 104,209 103,771 104,666 0.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.26% 0.85% -0.85% -1.29% -4.29% 5.83% 3.20% -
ROE 1.77% 1.10% -1.09% -1.67% -5.89% 7.31% 3.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 242.79 242.97 242.96 251.91 255.45 257.15 261.12 -4.73%
EPS 3.06 2.06 -2.06 -3.26 -10.95 15.00 8.35 -48.75%
DPS 11.22 12.95 12.88 9.25 9.25 7.50 7.43 31.59%
NAPS 1.73 1.88 1.89 1.95 1.86 2.05 2.10 -12.11%
Adjusted Per Share Value based on latest NOSH - 102,929
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.74 86.42 86.50 87.56 89.89 90.11 92.29 -4.04%
EPS 1.09 0.73 -0.73 -1.13 -3.85 5.25 2.95 -48.47%
DPS 4.01 4.60 4.58 3.25 3.25 2.63 2.62 32.77%
NAPS 0.6181 0.6687 0.6729 0.6778 0.6545 0.7184 0.7422 -11.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.71 0.79 0.83 0.80 0.82 0.83 0.89 -
P/RPS 0.29 0.33 0.34 0.32 0.32 0.32 0.34 -10.05%
P/EPS 23.21 38.34 -40.33 -24.57 -7.49 5.54 10.66 67.90%
EY 4.31 2.61 -2.48 -4.07 -13.36 18.07 9.38 -40.42%
DY 15.80 16.39 15.51 11.56 11.28 9.04 8.34 53.04%
P/NAPS 0.41 0.42 0.44 0.41 0.44 0.40 0.42 -1.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 28/05/07 28/02/07 05/12/06 30/08/06 29/05/06 -
Price 0.72 0.68 0.80 0.83 0.82 0.82 0.88 -
P/RPS 0.30 0.28 0.33 0.33 0.32 0.32 0.34 -7.99%
P/EPS 23.54 33.01 -38.87 -25.49 -7.49 5.47 10.54 70.77%
EY 4.25 3.03 -2.57 -3.92 -13.36 18.29 9.49 -41.43%
DY 15.58 19.04 16.10 11.14 11.28 9.15 8.44 50.42%
P/NAPS 0.42 0.36 0.42 0.43 0.44 0.40 0.42 0.00%

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