[P&O] YoY Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -85.68%
YoY- -416.93%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 483,420 458,920 462,056 341,576 252,328 229,220 256,856 11.10%
PBT 11,892 55,900 -109,980 -83,084 -9,412 65,556 17,472 -6.20%
Tax -8,884 -17,476 24,572 22,520 -2,304 -21,008 -5,172 9.43%
NP 3,008 38,424 -85,408 -60,564 -11,716 44,548 12,300 -20.91%
-
NP to SH 3,008 38,424 -85,408 -60,564 -11,716 44,548 12,300 -20.91%
-
Tax Rate 74.71% 31.26% - - - 32.05% 29.60% -
Total Cost 480,412 420,496 547,464 402,140 264,044 184,672 244,556 11.90%
-
Net Worth 215,896 189,209 166,312 138,818 177,643 200,713 220,375 -0.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 215,896 189,209 166,312 138,818 177,643 200,713 220,375 -0.34%
NOSH 242,580 242,575 127,932 105,968 105,740 102,929 102,500 15.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.62% 8.37% -18.48% -17.73% -4.64% 19.43% 4.79% -
ROE 1.39% 20.31% -51.35% -43.63% -6.60% 22.19% 5.58% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 199.28 189.19 361.17 322.34 238.63 222.70 250.59 -3.74%
EPS 1.24 15.84 -66.76 -57.12 -11.08 43.28 12.00 -31.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.78 1.30 1.31 1.68 1.95 2.15 -13.66%
Adjusted Per Share Value based on latest NOSH - 105,968
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 163.24 154.97 156.03 115.34 85.21 77.40 86.74 11.10%
EPS 1.02 12.98 -28.84 -20.45 -3.96 15.04 4.15 -20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.729 0.6389 0.5616 0.4688 0.5999 0.6778 0.7442 -0.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.90 0.88 0.55 0.50 0.75 0.80 0.89 -
P/RPS 0.45 0.47 0.15 0.16 0.31 0.36 0.36 3.78%
P/EPS 72.58 5.56 -0.82 -0.87 -6.77 1.85 7.42 46.21%
EY 1.38 18.00 -121.38 -114.31 -14.77 54.10 13.48 -31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 0.42 0.38 0.45 0.41 0.41 16.20%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 22/02/06 -
Price 1.07 0.88 0.60 0.51 0.73 0.83 0.90 -
P/RPS 0.54 0.47 0.17 0.16 0.31 0.37 0.36 6.98%
P/EPS 86.29 5.56 -0.90 -0.89 -6.59 1.92 7.50 50.22%
EY 1.16 18.00 -111.27 -112.06 -15.18 52.14 13.33 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.13 0.46 0.39 0.43 0.43 0.42 19.11%

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