[P&O] YoY Quarter Result on 30-Jun-2007 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 489.17%
YoY- 122.29%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 109,701 89,632 80,818 62,434 62,678 69,135 57,565 11.34%
PBT 15,395 34,589 -10,914 11,788 3,839 -3,585 -13,067 -
Tax -4,323 -8,892 1,790 -3,899 -290 315 3,681 -
NP 11,072 25,697 -9,124 7,889 3,549 -3,270 -9,386 -
-
NP to SH 11,072 25,697 -9,124 7,889 3,549 -3,270 -9,386 -
-
Tax Rate 28.08% 25.71% - 33.08% 7.55% - - -
Total Cost 98,629 63,935 89,942 54,545 59,129 72,405 66,951 6.66%
-
Net Worth 160,722 167,221 150,465 198,014 212,732 210,066 236,812 -6.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 3,949 3,891 3,880 4,055 -
Div Payout % - - - 50.07% 109.65% 0.00% 0.00% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 160,722 167,221 150,465 198,014 212,732 210,066 236,812 -6.25%
NOSH 223,225 105,836 106,713 105,327 103,771 103,481 108,133 12.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.09% 28.67% -11.29% 12.64% 5.66% -4.73% -16.31% -
ROE 6.89% 15.37% -6.06% 3.98% 1.67% -1.56% -3.96% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 49.14 84.69 75.73 59.28 60.40 66.81 53.24 -1.32%
EPS 4.96 24.28 -8.55 7.49 3.42 -3.16 -8.68 -
DPS 0.00 0.00 0.00 3.75 3.75 3.75 3.75 -
NAPS 0.72 1.58 1.41 1.88 2.05 2.03 2.19 -16.91%
Adjusted Per Share Value based on latest NOSH - 105,327
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.04 30.27 27.29 21.08 21.17 23.35 19.44 11.33%
EPS 3.74 8.68 -3.08 2.66 1.20 -1.10 -3.17 -
DPS 0.00 0.00 0.00 1.33 1.31 1.31 1.37 -
NAPS 0.5427 0.5647 0.5081 0.6687 0.7184 0.7094 0.7997 -6.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.62 0.51 0.68 0.79 0.83 0.94 0.96 -
P/RPS 1.26 0.60 0.90 1.33 1.37 1.41 1.80 -5.76%
P/EPS 12.50 2.10 -7.95 10.55 24.27 -29.75 -11.06 -
EY 8.00 47.61 -12.57 9.48 4.12 -3.36 -9.04 -
DY 0.00 0.00 0.00 4.75 4.52 3.99 3.91 -
P/NAPS 0.86 0.32 0.48 0.42 0.40 0.46 0.44 11.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 26/08/09 25/08/08 27/08/07 30/08/06 30/08/05 30/08/04 -
Price 1.23 0.52 0.62 0.68 0.82 0.92 0.95 -
P/RPS 2.50 0.61 0.82 1.15 1.36 1.38 1.78 5.82%
P/EPS 24.80 2.14 -7.25 9.08 23.98 -29.11 -10.94 -
EY 4.03 46.69 -13.79 11.01 4.17 -3.43 -9.14 -
DY 0.00 0.00 0.00 5.51 4.57 4.08 3.95 -
P/NAPS 1.71 0.33 0.44 0.36 0.40 0.45 0.43 25.85%

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