[P&O] YoY Quarter Result on 30-Sep-2008 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 22.14%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 131,213 118,309 105,831 98,314 73,548 72,588 73,240 10.20%
PBT 19,944 25,897 -480 -6,932 -16,994 -16,434 12,453 8.16%
Tax -5,323 -15,277 -4,133 -172 -135 -1,761 -3,673 6.37%
NP 14,621 10,620 -4,613 -7,104 -17,129 -18,195 8,780 8.86%
-
NP to SH 14,621 10,620 -4,613 -7,104 -17,129 -18,195 8,780 8.86%
-
Tax Rate 26.69% 58.99% - - - - 29.49% -
Total Cost 116,592 107,689 110,444 105,418 90,677 90,783 64,460 10.37%
-
Net Worth 213,786 172,351 162,368 141,653 183,033 193,829 220,018 -0.47%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 12,286 - - - 3,967 5,731 3,891 21.11%
Div Payout % 84.03% - - - 0.00% 0.00% 44.33% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 213,786 172,351 162,368 141,653 183,033 193,829 220,018 -0.47%
NOSH 245,731 229,801 107,529 106,506 105,799 104,209 103,782 15.44%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.14% 8.98% -4.36% -7.23% -23.29% -25.07% 11.99% -
ROE 6.84% 6.16% -2.84% -5.02% -9.36% -9.39% 3.99% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.40 51.48 98.42 92.31 69.52 69.66 70.57 -4.53%
EPS 5.95 4.63 -4.29 -6.67 -16.19 -17.46 8.46 -5.69%
DPS 5.00 0.00 0.00 0.00 3.75 5.50 3.75 4.90%
NAPS 0.87 0.75 1.51 1.33 1.73 1.86 2.12 -13.78%
Adjusted Per Share Value based on latest NOSH - 106,506
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.31 39.95 35.74 33.20 24.84 24.51 24.73 10.20%
EPS 4.94 3.59 -1.56 -2.40 -5.78 -6.14 2.96 8.90%
DPS 4.15 0.00 0.00 0.00 1.34 1.94 1.31 21.17%
NAPS 0.7219 0.582 0.5483 0.4783 0.6181 0.6545 0.743 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.71 1.08 0.54 0.57 0.71 0.82 0.92 -
P/RPS 1.33 2.10 0.55 0.62 1.02 1.18 1.30 0.38%
P/EPS 11.93 23.37 -12.59 -8.55 -4.39 -4.70 10.87 1.56%
EY 8.38 4.28 -7.94 -11.70 -22.80 -21.29 9.20 -1.54%
DY 7.04 0.00 0.00 0.00 5.28 6.71 4.08 9.51%
P/NAPS 0.82 1.44 0.36 0.43 0.41 0.44 0.43 11.35%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 01/12/10 26/11/09 27/11/08 29/11/07 05/12/06 30/11/05 -
Price 0.75 0.79 0.54 0.53 0.72 0.82 0.90 -
P/RPS 1.40 1.53 0.55 0.57 1.04 1.18 1.28 1.50%
P/EPS 12.61 17.09 -12.59 -7.95 -4.45 -4.70 10.64 2.87%
EY 7.93 5.85 -7.94 -12.58 -22.49 -21.29 9.40 -2.79%
DY 6.67 0.00 0.00 0.00 5.21 6.71 4.17 8.13%
P/NAPS 0.86 1.05 0.36 0.40 0.42 0.44 0.42 12.68%

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