[P&O] YoY Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 781.37%
YoY- -50.64%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 421,033 416,850 398,081 360,049 286,663 238,898 183,324 14.84%
PBT 43,147 25,306 49,335 15,379 26,061 -30,232 27,785 7.60%
Tax -12,665 -8,814 -14,497 -5,724 -6,501 4,719 -7,420 9.31%
NP 30,482 16,492 34,838 9,655 19,560 -25,513 20,365 6.94%
-
NP to SH 27,787 16,492 34,838 9,655 19,560 -25,513 20,365 5.31%
-
Tax Rate 29.35% 34.83% 29.38% 37.22% 24.95% - 26.71% -
Total Cost 390,551 400,358 363,243 350,394 267,103 264,411 162,959 15.66%
-
Net Worth 372,930 228,237 215,442 157,632 167,052 150,516 196,541 11.25%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 60,180 10,798 1,468 - - 2,006 7,840 40.40%
Div Payout % 216.58% 65.48% 4.22% - - 0.00% 38.50% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 372,930 228,237 215,442 157,632 167,052 150,516 196,541 11.25%
NOSH 243,745 245,416 244,820 218,934 105,729 106,748 104,543 15.13%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.24% 3.96% 8.75% 2.68% 6.82% -10.68% 11.11% -
ROE 7.45% 7.23% 16.17% 6.12% 11.71% -16.95% 10.36% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 172.73 169.85 162.60 164.46 271.13 223.79 175.36 -0.25%
EPS 11.40 6.72 14.23 4.41 18.50 -23.90 19.48 -8.53%
DPS 24.69 4.40 0.60 0.00 0.00 1.88 7.50 21.94%
NAPS 1.53 0.93 0.88 0.72 1.58 1.41 1.88 -3.37%
Adjusted Per Share Value based on latest NOSH - 223,225
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 142.17 140.76 134.42 121.58 96.80 80.67 61.90 14.85%
EPS 9.38 5.57 11.76 3.26 6.61 -8.62 6.88 5.29%
DPS 20.32 3.65 0.50 0.00 0.00 0.68 2.65 40.38%
NAPS 1.2593 0.7707 0.7275 0.5323 0.5641 0.5083 0.6637 11.25%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.48 1.00 0.80 0.62 0.51 0.68 0.79 -
P/RPS 0.86 0.59 0.49 0.38 0.19 0.30 0.45 11.38%
P/EPS 12.98 14.88 5.62 14.06 2.76 -2.85 4.06 21.35%
EY 7.70 6.72 17.79 7.11 36.27 -35.15 24.66 -17.61%
DY 16.68 4.40 0.75 0.00 0.00 2.76 9.49 9.84%
P/NAPS 0.97 1.08 0.91 0.86 0.32 0.48 0.42 14.95%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 23/08/11 20/08/10 26/08/09 25/08/08 27/08/07 -
Price 1.32 1.18 0.76 1.23 0.52 0.62 0.68 -
P/RPS 0.76 0.69 0.47 0.75 0.19 0.28 0.39 11.74%
P/EPS 11.58 17.56 5.34 27.89 2.81 -2.59 3.49 22.10%
EY 8.64 5.69 18.72 3.59 35.58 -38.55 28.65 -18.09%
DY 18.70 3.73 0.79 0.00 0.00 3.03 11.03 9.18%
P/NAPS 0.86 1.27 0.86 1.71 0.33 0.44 0.36 15.60%

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