[P&O] YoY 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- 240.99%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 138,496 134,348 129,350 109,701 89,632 80,818 62,434 14.18%
PBT 11,689 20,232 22,546 15,395 34,589 -10,914 11,788 -0.14%
Tax -3,612 -5,802 -6,362 -4,323 -8,892 1,790 -3,899 -1.26%
NP 8,077 14,430 16,184 11,072 25,697 -9,124 7,889 0.39%
-
NP to SH 5,382 14,430 16,184 11,072 25,697 -9,124 7,889 -6.16%
-
Tax Rate 30.90% 28.68% 28.22% 28.08% 25.71% - 33.08% -
Total Cost 130,419 119,918 113,166 98,629 63,935 89,942 54,545 15.62%
-
Net Worth 372,599 227,455 216,442 160,722 167,221 150,465 198,014 11.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,948 3,179 - - - - 3,949 -11.10%
Div Payout % 36.20% 22.03% - - - - 50.07% -
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 372,599 227,455 216,442 160,722 167,221 150,465 198,014 11.10%
NOSH 243,529 244,576 245,957 223,225 105,836 106,713 105,327 14.97%
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 5.83% 10.74% 12.51% 10.09% 28.67% -11.29% 12.64% -
ROE 1.44% 6.34% 7.48% 6.89% 15.37% -6.06% 3.98% -
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 56.87 54.93 52.59 49.14 84.69 75.73 59.28 -0.68%
EPS 2.21 5.90 6.58 4.96 24.28 -8.55 7.49 -18.39%
DPS 0.80 1.30 0.00 0.00 0.00 0.00 3.75 -22.68%
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 46.77 45.37 43.68 37.04 30.27 27.29 21.08 14.19%
EPS 1.82 4.87 5.47 3.74 8.68 -3.08 2.66 -6.12%
DPS 0.66 1.07 0.00 0.00 0.00 0.00 1.33 -11.01%
NAPS 1.2582 0.7681 0.7309 0.5427 0.5647 0.5081 0.6687 11.09%
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 2.60 1.82 1.52 1.26 0.60 0.90 1.33 11.80%
P/EPS 66.97 16.95 12.16 12.50 2.10 -7.95 10.55 36.03%
EY 1.49 5.90 8.22 8.00 47.61 -12.57 9.48 -26.51%
DY 0.54 1.30 0.00 0.00 0.00 0.00 4.75 -30.37%
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 2.32 2.15 1.45 2.50 0.61 0.82 1.15 12.39%
P/EPS 59.73 20.00 11.55 24.80 2.14 -7.25 9.08 36.84%
EY 1.67 5.00 8.66 4.03 46.69 -13.79 11.01 -26.95%
DY 0.61 1.10 0.00 0.00 0.00 0.00 5.51 -30.68%
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