[P&O] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 863.06%
YoY- 1440.81%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 529,294 516,390 496,741 477,574 478,358 465,880 445,811 12.11%
PBT 69,279 75,232 68,081 60,495 19,025 -7,352 11,842 224.32%
Tax -19,820 -29,774 -27,735 -25,950 -15,438 -4,294 -8,863 70.92%
NP 49,459 45,458 40,346 34,545 3,587 -11,646 2,979 549.69%
-
NP to SH 49,459 45,458 40,346 34,545 3,587 -11,646 2,979 549.69%
-
Tax Rate 28.61% 39.58% 40.74% 42.90% 81.15% - 74.84% -
Total Cost 479,835 470,932 456,395 443,029 474,771 477,526 442,832 5.49%
-
Net Worth 213,786 216,442 201,613 189,209 172,351 160,722 145,517 29.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,761 1,475 1,475 - - - - -
Div Payout % 27.82% 3.25% 3.66% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 213,786 216,442 201,613 189,209 172,351 160,722 145,517 29.20%
NOSH 245,731 245,957 245,869 242,575 229,801 223,225 108,595 72.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.34% 8.80% 8.12% 7.23% 0.75% -2.50% 0.67% -
ROE 23.13% 21.00% 20.01% 18.26% 2.08% -7.25% 2.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 215.40 209.95 202.03 196.88 208.16 208.70 410.53 -34.92%
EPS 20.13 18.48 16.41 14.24 1.56 -5.22 2.74 277.45%
DPS 5.60 0.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.82 0.78 0.75 0.72 1.34 -25.00%
Adjusted Per Share Value based on latest NOSH - 242,575
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 178.73 174.37 167.74 161.27 161.53 157.32 150.54 12.11%
EPS 16.70 15.35 13.62 11.67 1.21 -3.93 1.01 547.92%
DPS 4.65 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.7219 0.7309 0.6808 0.6389 0.582 0.5427 0.4914 29.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.80 0.79 0.88 1.08 0.62 0.63 -
P/RPS 0.33 0.38 0.39 0.45 0.52 0.30 0.15 69.07%
P/EPS 3.53 4.33 4.81 6.18 69.19 -11.88 22.97 -71.27%
EY 28.35 23.10 20.77 16.18 1.45 -8.41 4.35 248.50%
DY 7.89 0.75 0.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.96 1.13 1.44 0.86 0.47 44.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 -
Price 0.75 0.76 0.80 0.88 0.79 1.23 0.61 -
P/RPS 0.35 0.36 0.40 0.45 0.38 0.59 0.15 75.83%
P/EPS 3.73 4.11 4.88 6.18 50.61 -23.58 22.24 -69.55%
EY 26.84 24.32 20.51 16.18 1.98 -4.24 4.50 228.52%
DY 7.47 0.79 0.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.98 1.13 1.05 1.71 0.46 51.70%

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