[P&O] YoY Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 39.87%
YoY- 174.57%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 382,217 318,530 244,432 258,150 254,634 225,181 269,045 6.02%
PBT 34,748 -40,309 37,046 12,000 -11,738 -9,210 -3,520 -
Tax -8,668 6,292 -9,893 -2,958 -385 1,892 770 -
NP 26,080 -34,017 27,153 9,041 -12,124 -7,318 -2,749 -
-
NP to SH 26,080 -34,017 27,153 9,041 -12,124 -7,318 -2,749 -
-
Tax Rate 24.95% - 26.70% 24.65% - - - -
Total Cost 356,137 352,547 217,278 249,109 266,758 232,499 271,794 4.60%
-
Net Worth 167,052 150,516 196,541 212,229 212,414 232,512 198,216 -2.80%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 2,675 10,454 5,176 8,022 5,308 4,955 -
Div Payout % - 0.00% 38.50% 57.25% 0.00% 0.00% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 167,052 150,516 196,541 212,229 212,414 232,512 198,216 -2.80%
NOSH 105,729 106,748 104,543 103,526 103,481 106,170 99,108 1.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.82% -10.68% 11.11% 3.50% -4.76% -3.25% -1.02% -
ROE 15.61% -22.60% 13.82% 4.26% -5.71% -3.15% -1.39% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 361.50 298.39 233.81 249.36 243.35 212.09 271.47 4.88%
EPS 24.67 -31.87 25.97 8.73 -11.59 -6.89 -2.77 -
DPS 0.00 2.51 10.00 5.00 7.67 5.00 5.00 -
NAPS 1.58 1.41 1.88 2.05 2.03 2.19 2.00 -3.84%
Adjusted Per Share Value based on latest NOSH - 103,771
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 129.07 107.56 82.54 87.17 85.99 76.04 90.85 6.02%
EPS 8.81 -11.49 9.17 3.05 -4.09 -2.47 -0.93 -
DPS 0.00 0.90 3.53 1.75 2.71 1.79 1.67 -
NAPS 0.5641 0.5083 0.6637 0.7167 0.7173 0.7851 0.6693 -2.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.51 0.68 0.79 0.83 0.94 0.96 0.84 -
P/RPS 0.14 0.23 0.34 0.33 0.39 0.45 0.31 -12.39%
P/EPS 2.07 -2.13 3.04 9.50 -8.11 -13.93 -30.28 -
EY 48.37 -46.86 32.88 10.52 -12.33 -7.18 -3.30 -
DY 0.00 3.69 12.66 6.02 8.16 5.21 5.95 -
P/NAPS 0.32 0.48 0.42 0.40 0.46 0.44 0.42 -4.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 25/08/08 27/08/07 30/08/06 30/08/05 30/08/04 27/08/03 -
Price 0.52 0.62 0.68 0.82 0.92 0.95 1.35 -
P/RPS 0.14 0.21 0.29 0.33 0.38 0.45 0.50 -19.10%
P/EPS 2.11 -1.95 2.62 9.39 -7.94 -13.78 -48.67 -
EY 47.44 -51.40 38.20 10.65 -12.59 -7.26 -2.05 -
DY 0.00 4.04 14.71 6.10 8.33 5.26 3.70 -
P/NAPS 0.33 0.44 0.36 0.40 0.45 0.43 0.68 -11.34%

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