[P&O] YoY Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 418.72%
YoY- 176.67%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 416,850 398,081 360,049 286,663 238,898 183,324 193,613 13.62%
PBT 25,306 49,335 15,379 26,061 -30,232 27,785 9,000 18.78%
Tax -8,814 -14,497 -5,724 -6,501 4,719 -7,420 -2,219 25.81%
NP 16,492 34,838 9,655 19,560 -25,513 20,365 6,781 15.95%
-
NP to SH 16,492 34,838 9,655 19,560 -25,513 20,365 6,781 15.95%
-
Tax Rate 34.83% 29.38% 37.22% 24.95% - 26.71% 24.66% -
Total Cost 400,358 363,243 350,394 267,103 264,411 162,959 186,832 13.53%
-
Net Worth 228,237 215,442 157,632 167,052 150,516 196,541 212,229 1.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,798 1,468 - - 2,006 7,840 3,882 18.57%
Div Payout % 65.48% 4.22% - - 0.00% 38.50% 57.25% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 228,237 215,442 157,632 167,052 150,516 196,541 212,229 1.21%
NOSH 245,416 244,820 218,934 105,729 106,748 104,543 103,526 15.45%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.96% 8.75% 2.68% 6.82% -10.68% 11.11% 3.50% -
ROE 7.23% 16.17% 6.12% 11.71% -16.95% 10.36% 3.20% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 169.85 162.60 164.46 271.13 223.79 175.36 187.02 -1.59%
EPS 6.72 14.23 4.41 18.50 -23.90 19.48 6.55 0.42%
DPS 4.40 0.60 0.00 0.00 1.88 7.50 3.75 2.69%
NAPS 0.93 0.88 0.72 1.58 1.41 1.88 2.05 -12.33%
Adjusted Per Share Value based on latest NOSH - 105,836
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 140.76 134.42 121.58 96.80 80.67 61.90 65.38 13.62%
EPS 5.57 11.76 3.26 6.61 -8.62 6.88 2.29 15.95%
DPS 3.65 0.50 0.00 0.00 0.68 2.65 1.31 18.60%
NAPS 0.7707 0.7275 0.5323 0.5641 0.5083 0.6637 0.7167 1.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.00 0.80 0.62 0.51 0.68 0.79 0.83 -
P/RPS 0.59 0.49 0.38 0.19 0.30 0.45 0.44 5.00%
P/EPS 14.88 5.62 14.06 2.76 -2.85 4.06 12.67 2.71%
EY 6.72 17.79 7.11 36.27 -35.15 24.66 7.89 -2.63%
DY 4.40 0.75 0.00 0.00 2.76 9.49 4.52 -0.44%
P/NAPS 1.08 0.91 0.86 0.32 0.48 0.42 0.40 17.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 20/08/10 26/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.18 0.76 1.23 0.52 0.62 0.68 0.82 -
P/RPS 0.69 0.47 0.75 0.19 0.28 0.39 0.44 7.77%
P/EPS 17.56 5.34 27.89 2.81 -2.59 3.49 12.52 5.79%
EY 5.69 18.72 3.59 35.58 -38.55 28.65 7.99 -5.49%
DY 3.73 0.79 0.00 0.00 3.03 11.03 4.57 -3.32%
P/NAPS 1.27 0.86 1.71 0.33 0.44 0.36 0.40 21.21%

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