[P&O] YoY Annualized Quarter Result on 30-Sep-2008 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 4.12%
YoY- -1107.94%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 529,294 478,358 392,494 337,212 256,872 266,201 264,216 12.27%
PBT 69,279 41,276 25,581 -37,164 10,791 -7,434 3,649 63.29%
Tax -19,820 -21,001 -10,634 4,547 -7,555 -3,980 -3,962 30.76%
NP 49,459 20,275 14,947 -32,617 3,236 -11,414 -313 -
-
NP to SH 49,459 20,275 14,947 -32,617 3,236 -11,414 -313 -
-
Tax Rate 28.61% 50.88% 41.57% - 70.01% - 108.58% -
Total Cost 479,835 458,083 377,547 369,829 253,636 277,615 264,529 10.42%
-
Net Worth 213,227 166,266 160,298 141,905 181,174 192,825 221,186 -0.60%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 13,724 - - 2,005 11,781 9,589 9,911 5.57%
Div Payout % 27.75% - - 0.00% 364.08% 0.00% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 213,227 166,266 160,298 141,905 181,174 192,825 221,186 -0.60%
NOSH 245,089 221,689 106,157 106,696 104,724 104,209 104,333 15.28%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.34% 4.24% 3.81% -9.67% 1.26% -4.29% -0.12% -
ROE 23.20% 12.19% 9.32% -22.98% 1.79% -5.92% -0.14% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 215.96 215.78 369.73 316.05 245.28 256.78 253.24 -2.61%
EPS 20.18 9.14 14.08 -30.57 3.09 -11.01 -0.30 -
DPS 5.60 0.00 0.00 1.88 11.25 9.25 9.50 -8.42%
NAPS 0.87 0.75 1.51 1.33 1.73 1.86 2.12 -13.78%
Adjusted Per Share Value based on latest NOSH - 106,506
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 178.73 161.53 132.54 113.87 86.74 89.89 89.22 12.27%
EPS 16.70 6.85 5.05 -11.01 1.09 -3.85 -0.11 -
DPS 4.63 0.00 0.00 0.68 3.98 3.24 3.35 5.53%
NAPS 0.72 0.5615 0.5413 0.4792 0.6118 0.6511 0.7469 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.71 1.08 0.54 0.57 0.71 0.82 0.92 -
P/RPS 0.33 0.50 0.15 0.18 0.29 0.32 0.36 -1.43%
P/EPS 3.52 11.81 3.84 -1.86 22.98 -7.45 -306.67 -
EY 28.42 8.47 26.07 -53.63 4.35 -13.43 -0.33 -
DY 7.89 0.00 0.00 3.30 15.85 11.28 10.33 -4.38%
P/NAPS 0.82 1.44 0.36 0.43 0.41 0.44 0.43 11.35%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 01/12/10 26/11/09 27/11/08 29/11/07 05/12/06 30/11/05 -
Price 0.75 0.79 0.54 0.53 0.72 0.82 0.90 -
P/RPS 0.35 0.37 0.15 0.17 0.29 0.32 0.36 -0.46%
P/EPS 3.72 8.64 3.84 -1.73 23.30 -7.45 -300.00 -
EY 26.91 11.58 26.07 -57.68 4.29 -13.43 -0.33 -
DY 7.47 0.00 0.00 3.55 15.62 11.28 10.56 -5.60%
P/NAPS 0.86 1.05 0.36 0.40 0.42 0.44 0.42 12.68%

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