[P&O] YoY Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -179.77%
YoY- -231.36%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 537,462 500,696 394,062 316,160 241,780 261,870 243,682 14.08%
PBT 53,578 -32 -17,056 -38,636 31,994 10,322 -10,438 -
Tax -16,270 -2,802 4,782 5,858 -7,042 -3,858 -1,208 54.21%
NP 37,308 -2,834 -12,274 -32,778 24,952 6,464 -11,646 -
-
NP to SH 37,308 -2,834 -12,274 -32,778 24,952 6,464 -11,646 -
-
Tax Rate 30.37% - - - 22.01% 37.38% - -
Total Cost 500,154 503,530 406,336 348,938 216,828 255,406 255,328 11.85%
-
Net Worth 200,475 144,945 140,485 161,220 196,825 216,843 224,931 -1.89%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,933 - - - 7,810 - - -
Div Payout % 7.86% - - - 31.30% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 200,475 144,945 140,485 161,220 196,825 216,843 224,931 -1.89%
NOSH 244,482 108,167 105,628 106,768 104,140 103,258 105,108 15.09%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.94% -0.57% -3.11% -10.37% 10.32% 2.47% -4.78% -
ROE 18.61% -1.96% -8.74% -20.33% 12.68% 2.98% -5.18% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 219.84 462.89 373.07 296.12 232.17 253.61 231.84 -0.88%
EPS 15.26 -2.62 -11.62 -30.70 23.96 6.26 -11.08 -
DPS 1.20 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 0.82 1.34 1.33 1.51 1.89 2.10 2.14 -14.76%
Adjusted Per Share Value based on latest NOSH - 107,939
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 181.48 169.07 133.06 106.76 81.64 88.42 82.28 14.08%
EPS 12.60 -0.96 -4.14 -11.07 8.43 2.18 -3.93 -
DPS 0.99 0.00 0.00 0.00 2.64 0.00 0.00 -
NAPS 0.6769 0.4894 0.4744 0.5444 0.6646 0.7322 0.7595 -1.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.79 0.63 0.50 0.71 0.83 0.89 0.93 -
P/RPS 0.36 0.14 0.13 0.24 0.36 0.35 0.40 -1.73%
P/EPS 5.18 -24.05 -4.30 -2.31 3.46 14.22 -8.39 -
EY 19.32 -4.16 -23.24 -43.24 28.87 7.03 -11.91 -
DY 1.52 0.00 0.00 0.00 9.04 0.00 0.00 -
P/NAPS 0.96 0.47 0.38 0.47 0.44 0.42 0.43 14.31%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 25/05/10 29/05/09 23/05/08 28/05/07 29/05/06 27/05/05 -
Price 0.80 0.61 0.50 0.72 0.80 0.88 0.90 -
P/RPS 0.36 0.13 0.13 0.24 0.34 0.35 0.39 -1.32%
P/EPS 5.24 -23.28 -4.30 -2.35 3.34 14.06 -8.12 -
EY 19.08 -4.30 -23.24 -42.64 29.95 7.11 -12.31 -
DY 1.50 0.00 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.98 0.46 0.38 0.48 0.42 0.42 0.42 15.15%

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