[P&O] QoQ TTM Result on 31-Mar-2010 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 32.87%
YoY- 110.32%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 477,574 478,358 465,880 445,811 422,614 392,494 384,977 15.40%
PBT 60,495 19,025 -7,352 11,842 10,198 16,922 10,470 220.96%
Tax -25,950 -15,438 -4,294 -8,863 -7,956 -8,469 -4,508 220.17%
NP 34,545 3,587 -11,646 2,979 2,242 8,453 5,962 221.56%
-
NP to SH 34,545 3,587 -11,646 2,979 2,242 8,453 5,962 221.56%
-
Tax Rate 42.90% 81.15% - 74.84% 78.02% 50.05% 43.06% -
Total Cost 443,029 474,771 477,526 442,832 420,372 384,041 379,015 10.93%
-
Net Worth 189,209 172,351 160,722 145,517 166,312 162,368 105,836 47.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,209 172,351 160,722 145,517 166,312 162,368 105,836 47.14%
NOSH 242,575 229,801 223,225 108,595 127,932 107,529 105,836 73.57%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.23% 0.75% -2.50% 0.67% 0.53% 2.15% 1.55% -
ROE 18.26% 2.08% -7.25% 2.05% 1.35% 5.21% 5.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 196.88 208.16 208.70 410.53 330.34 365.01 363.75 -33.51%
EPS 14.24 1.56 -5.22 2.74 1.75 7.86 5.63 85.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.72 1.34 1.30 1.51 1.00 -15.22%
Adjusted Per Share Value based on latest NOSH - 108,595
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 161.27 161.53 157.32 150.54 142.71 132.54 130.00 15.40%
EPS 11.67 1.21 -3.93 1.01 0.76 2.85 2.01 222.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.582 0.5427 0.4914 0.5616 0.5483 0.3574 47.13%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 1.08 0.62 0.63 0.55 0.54 0.51 -
P/RPS 0.45 0.52 0.30 0.15 0.17 0.15 0.14 117.33%
P/EPS 6.18 69.19 -11.88 22.97 31.38 6.87 9.05 -22.40%
EY 16.18 1.45 -8.41 4.35 3.19 14.56 11.05 28.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.44 0.86 0.47 0.42 0.36 0.51 69.71%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 01/12/10 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 -
Price 0.88 0.79 1.23 0.61 0.60 0.54 0.52 -
P/RPS 0.45 0.38 0.59 0.15 0.18 0.15 0.14 117.33%
P/EPS 6.18 50.61 -23.58 22.24 34.24 6.87 9.23 -23.40%
EY 16.18 1.98 -4.24 4.50 2.92 14.56 10.83 30.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.05 1.71 0.46 0.46 0.36 0.52 67.53%

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