[P&O] YoY Quarter Result on 30-Sep-2009 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -117.95%
YoY- 35.06%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 141,236 131,213 118,309 105,831 98,314 73,548 72,588 11.72%
PBT 25,304 19,944 25,897 -480 -6,932 -16,994 -16,434 -
Tax -4,931 -5,323 -15,277 -4,133 -172 -135 -1,761 18.70%
NP 20,373 14,621 10,620 -4,613 -7,104 -17,129 -18,195 -
-
NP to SH 20,373 14,621 10,620 -4,613 -7,104 -17,129 -18,195 -
-
Tax Rate 19.49% 26.69% 58.99% - - - - -
Total Cost 120,863 116,592 107,689 110,444 105,418 90,677 90,783 4.88%
-
Net Worth 246,723 213,786 172,351 162,368 141,653 183,033 193,829 4.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,771 12,286 - - - 3,967 5,731 9.29%
Div Payout % 47.96% 84.03% - - - 0.00% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 246,723 213,786 172,351 162,368 141,653 183,033 193,829 4.09%
NOSH 244,280 245,731 229,801 107,529 106,506 105,799 104,209 15.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.42% 11.14% 8.98% -4.36% -7.23% -23.29% -25.07% -
ROE 8.26% 6.84% 6.16% -2.84% -5.02% -9.36% -9.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.82 53.40 51.48 98.42 92.31 69.52 69.66 -3.05%
EPS 8.34 5.95 4.63 -4.29 -6.67 -16.19 -17.46 -
DPS 4.00 5.00 0.00 0.00 0.00 3.75 5.50 -5.16%
NAPS 1.01 0.87 0.75 1.51 1.33 1.73 1.86 -9.66%
Adjusted Per Share Value based on latest NOSH - 107,529
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.69 44.31 39.95 35.74 33.20 24.84 24.51 11.72%
EPS 6.88 4.94 3.59 -1.56 -2.40 -5.78 -6.14 -
DPS 3.30 4.15 0.00 0.00 0.00 1.34 1.94 9.24%
NAPS 0.8331 0.7219 0.582 0.5483 0.4783 0.6181 0.6545 4.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.15 0.71 1.08 0.54 0.57 0.71 0.82 -
P/RPS 1.99 1.33 2.10 0.55 0.62 1.02 1.18 9.09%
P/EPS 13.79 11.93 23.37 -12.59 -8.55 -4.39 -4.70 -
EY 7.25 8.38 4.28 -7.94 -11.70 -22.80 -21.29 -
DY 3.48 7.04 0.00 0.00 0.00 5.28 6.71 -10.35%
P/NAPS 1.14 0.82 1.44 0.36 0.43 0.41 0.44 17.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 01/12/10 26/11/09 27/11/08 29/11/07 05/12/06 -
Price 1.20 0.75 0.79 0.54 0.53 0.72 0.82 -
P/RPS 2.08 1.40 1.53 0.55 0.57 1.04 1.18 9.89%
P/EPS 14.39 12.61 17.09 -12.59 -7.95 -4.45 -4.70 -
EY 6.95 7.93 5.85 -7.94 -12.58 -22.49 -21.29 -
DY 3.33 6.67 0.00 0.00 0.00 5.21 6.71 -11.01%
P/NAPS 1.19 0.86 1.05 0.36 0.40 0.42 0.44 18.01%

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