[P&O] YoY Annualized Quarter 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- 96.68%
YoY- 76.91%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 565,074 565,004 537,462 500,696 394,062 316,160 241,780 15.18%
PBT 62,916 10,148 53,578 -32 -17,056 -38,636 31,994 11.91%
Tax -18,106 -6,024 -16,270 -2,802 4,782 5,858 -7,042 17.02%
NP 44,810 4,124 37,308 -2,834 -12,274 -32,778 24,952 10.24%
-
NP to SH 44,810 4,124 37,308 -2,834 -12,274 -32,778 24,952 10.24%
-
Tax Rate 28.78% 59.36% 30.37% - - - 22.01% -
Total Cost 520,264 560,880 500,154 503,530 406,336 348,938 216,828 15.68%
-
Net Worth 253,825 216,019 200,475 144,945 140,485 161,220 196,825 4.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 18,060 15,219 2,933 - - - 7,810 14.98%
Div Payout % 40.31% 369.05% 7.86% - - - 31.30% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,825 216,019 200,475 144,945 140,485 161,220 196,825 4.32%
NOSH 244,063 245,476 244,482 108,167 105,628 106,768 104,140 15.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.93% 0.73% 6.94% -0.57% -3.11% -10.37% 10.32% -
ROE 17.65% 1.91% 18.61% -1.96% -8.74% -20.33% 12.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 231.53 230.17 219.84 462.89 373.07 296.12 232.17 -0.04%
EPS 18.36 1.68 15.26 -2.62 -11.62 -30.70 23.96 -4.33%
DPS 7.40 6.20 1.20 0.00 0.00 0.00 7.50 -0.22%
NAPS 1.04 0.88 0.82 1.34 1.33 1.51 1.89 -9.46%
Adjusted Per Share Value based on latest NOSH - 108,595
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 190.81 190.79 181.49 169.08 133.07 106.76 81.64 15.18%
EPS 15.13 1.39 12.60 -0.96 -4.14 -11.07 8.43 10.22%
DPS 6.10 5.14 0.99 0.00 0.00 0.00 2.64 14.96%
NAPS 0.8571 0.7295 0.677 0.4895 0.4744 0.5444 0.6646 4.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.41 0.94 0.79 0.63 0.50 0.71 0.83 -
P/RPS 0.61 0.41 0.36 0.14 0.13 0.24 0.36 9.17%
P/EPS 7.68 55.95 5.18 -24.05 -4.30 -2.31 3.46 14.19%
EY 13.02 1.79 19.32 -4.16 -23.24 -43.24 28.87 -12.41%
DY 5.25 6.60 1.52 0.00 0.00 0.00 9.04 -8.65%
P/NAPS 1.36 1.07 0.96 0.47 0.38 0.47 0.44 20.67%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 25/05/10 29/05/09 23/05/08 28/05/07 -
Price 1.74 0.93 0.80 0.61 0.50 0.72 0.80 -
P/RPS 0.75 0.40 0.36 0.13 0.13 0.24 0.34 14.08%
P/EPS 9.48 55.36 5.24 -23.28 -4.30 -2.35 3.34 18.97%
EY 10.55 1.81 19.08 -4.30 -23.24 -42.64 29.95 -15.94%
DY 4.25 6.67 1.50 0.00 0.00 0.00 9.38 -12.35%
P/NAPS 1.67 1.06 0.98 0.46 0.38 0.48 0.42 25.84%

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