[P&O] QoQ TTM Result on 31-Dec-2008 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -37.44%
YoY- -313.93%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 392,494 384,977 376,163 359,524 337,212 312,446 294,062 21.20%
PBT 16,922 10,470 -35,033 -55,582 -37,164 -47,226 -24,524 -
Tax -8,469 -4,508 6,174 10,753 4,547 4,584 -1,105 288.24%
NP 8,453 5,962 -28,859 -44,829 -32,617 -42,642 -25,629 -
-
NP to SH 8,453 5,962 -28,859 -44,829 -32,617 -42,642 -25,629 -
-
Tax Rate 50.05% 43.06% - - - - - -
Total Cost 384,041 379,015 405,022 404,353 369,829 355,088 319,691 12.99%
-
Net Worth 162,368 105,836 140,264 138,818 141,653 150,465 162,987 -0.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,006 2,006 - 3,967 7,917 -
Div Payout % - - 0.00% 0.00% - 0.00% 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 162,368 105,836 140,264 138,818 141,653 150,465 162,987 -0.25%
NOSH 107,529 105,836 105,462 105,968 106,506 106,713 107,939 -0.25%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.15% 1.55% -7.67% -12.47% -9.67% -13.65% -8.72% -
ROE 5.21% 5.63% -20.57% -32.29% -23.03% -28.34% -15.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 365.01 363.75 356.68 339.28 316.61 292.79 272.43 21.51%
EPS 7.86 5.63 -27.36 -42.30 -30.62 -39.96 -23.74 -
DPS 0.00 0.00 1.88 1.88 0.00 3.75 7.33 -
NAPS 1.51 1.00 1.33 1.31 1.33 1.41 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 105,968
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.54 130.00 127.02 121.40 113.87 105.51 99.30 21.20%
EPS 2.85 2.01 -9.75 -15.14 -11.01 -14.40 -8.65 -
DPS 0.00 0.00 0.68 0.68 0.00 1.34 2.67 -
NAPS 0.5483 0.3574 0.4736 0.4688 0.4783 0.5081 0.5504 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.51 0.50 0.50 0.57 0.68 0.71 -
P/RPS 0.15 0.14 0.14 0.15 0.18 0.23 0.26 -30.67%
P/EPS 6.87 9.05 -1.83 -1.18 -1.86 -1.70 -2.99 -
EY 14.56 11.05 -54.73 -84.61 -53.73 -58.76 -33.44 -
DY 0.00 0.00 3.76 3.76 0.00 5.51 10.33 -
P/NAPS 0.36 0.51 0.38 0.38 0.43 0.48 0.47 -16.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 29/05/09 13/02/09 27/11/08 25/08/08 23/05/08 -
Price 0.54 0.52 0.50 0.51 0.53 0.62 0.72 -
P/RPS 0.15 0.14 0.14 0.15 0.17 0.21 0.26 -30.67%
P/EPS 6.87 9.23 -1.83 -1.21 -1.73 -1.55 -3.03 -
EY 14.56 10.83 -54.73 -82.95 -57.78 -64.45 -32.98 -
DY 0.00 0.00 3.76 3.69 0.00 6.05 10.19 -
P/NAPS 0.36 0.52 0.38 0.39 0.40 0.44 0.48 -17.43%

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