[P&O] QoQ TTM Result on 31-Mar-2009 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 35.62%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 422,614 392,494 384,977 376,163 359,524 337,212 312,446 22.23%
PBT 10,198 16,922 10,470 -35,033 -55,582 -37,164 -47,226 -
Tax -7,956 -8,469 -4,508 6,174 10,753 4,547 4,584 -
NP 2,242 8,453 5,962 -28,859 -44,829 -32,617 -42,642 -
-
NP to SH 2,242 8,453 5,962 -28,859 -44,829 -32,617 -42,642 -
-
Tax Rate 78.02% 50.05% 43.06% - - - - -
Total Cost 420,372 384,041 379,015 405,022 404,353 369,829 355,088 11.87%
-
Net Worth 166,312 162,368 105,836 140,264 138,818 141,653 150,465 6.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 2,006 2,006 - 3,967 -
Div Payout % - - - 0.00% 0.00% - 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 166,312 162,368 105,836 140,264 138,818 141,653 150,465 6.88%
NOSH 127,932 107,529 105,836 105,462 105,968 106,506 106,713 12.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.53% 2.15% 1.55% -7.67% -12.47% -9.67% -13.65% -
ROE 1.35% 5.21% 5.63% -20.57% -32.29% -23.03% -28.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 330.34 365.01 363.75 356.68 339.28 316.61 292.79 8.35%
EPS 1.75 7.86 5.63 -27.36 -42.30 -30.62 -39.96 -
DPS 0.00 0.00 0.00 1.88 1.88 0.00 3.75 -
NAPS 1.30 1.51 1.00 1.33 1.31 1.33 1.41 -5.25%
Adjusted Per Share Value based on latest NOSH - 105,462
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 142.71 132.54 130.00 127.02 121.40 113.87 105.51 22.23%
EPS 0.76 2.85 2.01 -9.75 -15.14 -11.01 -14.40 -
DPS 0.00 0.00 0.00 0.68 0.68 0.00 1.34 -
NAPS 0.5616 0.5483 0.3574 0.4736 0.4688 0.4783 0.5081 6.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.54 0.51 0.50 0.50 0.57 0.68 -
P/RPS 0.17 0.15 0.14 0.14 0.15 0.18 0.23 -18.20%
P/EPS 31.38 6.87 9.05 -1.83 -1.18 -1.86 -1.70 -
EY 3.19 14.56 11.05 -54.73 -84.61 -53.73 -58.76 -
DY 0.00 0.00 0.00 3.76 3.76 0.00 5.51 -
P/NAPS 0.42 0.36 0.51 0.38 0.38 0.43 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 27/11/08 25/08/08 -
Price 0.60 0.54 0.52 0.50 0.51 0.53 0.62 -
P/RPS 0.18 0.15 0.14 0.14 0.15 0.17 0.21 -9.74%
P/EPS 34.24 6.87 9.23 -1.83 -1.21 -1.73 -1.55 -
EY 2.92 14.56 10.83 -54.73 -82.95 -57.78 -64.45 -
DY 0.00 0.00 0.00 3.76 3.69 0.00 6.05 -
P/NAPS 0.46 0.36 0.52 0.38 0.39 0.40 0.44 2.99%

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