[P&O] YoY TTM Result on 30-Jun-2003 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 60.2%
YoY- -164.91%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 266,853 250,790 231,556 277,386 236,409 222,641 151,132 9.93%
PBT 21,453 -736 -3,591 -15,386 25,221 -33,833 52,089 -13.73%
Tax -5,892 -4,026 -2,014 6,493 -11,520 35,597 6 -
NP 15,561 -4,762 -5,605 -8,893 13,701 1,764 52,095 -18.23%
-
NP to SH 15,561 -4,762 -5,605 -8,893 13,701 -28,776 44,774 -16.14%
-
Tax Rate 27.46% - - - 45.68% - -0.01% -
Total Cost 251,292 255,552 237,161 286,279 222,708 220,877 99,037 16.77%
-
Net Worth 212,732 210,066 236,812 198,954 236,232 227,195 268,833 -3.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,783 7,871 7,680 7,450 7,441 18,584 29,939 -20.10%
Div Payout % 50.02% 0.00% 0.00% 0.00% 54.32% 0.00% 66.87% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,732 210,066 236,812 198,954 236,232 227,195 268,833 -3.82%
NOSH 103,771 103,481 108,133 99,477 99,257 99,211 99,200 0.75%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.83% -1.90% -2.42% -3.21% 5.80% 0.79% 34.47% -
ROE 7.31% -2.27% -2.37% -4.47% 5.80% -12.67% 16.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 257.15 242.35 214.14 278.84 238.18 224.41 152.35 9.11%
EPS 15.00 -4.60 -5.18 -8.94 13.80 -29.00 45.13 -16.76%
DPS 7.50 7.61 7.10 7.50 7.50 18.75 30.18 -20.70%
NAPS 2.05 2.03 2.19 2.00 2.38 2.29 2.71 -4.54%
Adjusted Per Share Value based on latest NOSH - 99,477
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 90.11 84.69 78.19 93.67 79.83 75.18 51.03 9.93%
EPS 5.25 -1.61 -1.89 -3.00 4.63 -9.72 15.12 -16.15%
DPS 2.63 2.66 2.59 2.52 2.51 6.28 10.11 -20.09%
NAPS 0.7184 0.7094 0.7997 0.6718 0.7977 0.7672 0.9078 -3.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.83 0.94 0.96 0.84 1.13 1.12 1.90 -
P/RPS 0.32 0.39 0.45 0.30 0.47 0.50 1.25 -20.30%
P/EPS 5.54 -20.43 -18.52 -9.40 8.19 -3.86 4.21 4.67%
EY 18.07 -4.90 -5.40 -10.64 12.22 -25.90 23.76 -4.45%
DY 9.04 8.09 7.40 8.93 6.64 16.74 15.88 -8.95%
P/NAPS 0.40 0.46 0.44 0.42 0.47 0.49 0.70 -8.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 27/08/03 30/08/02 29/08/01 29/08/00 -
Price 0.82 0.92 0.95 1.35 1.10 1.19 1.93 -
P/RPS 0.32 0.38 0.44 0.48 0.46 0.53 1.27 -20.51%
P/EPS 5.47 -19.99 -18.33 -15.10 7.97 -4.10 4.28 4.17%
EY 18.29 -5.00 -5.46 -6.62 12.55 -24.37 23.39 -4.01%
DY 9.15 8.27 7.48 5.56 6.82 15.76 15.64 -8.54%
P/NAPS 0.40 0.45 0.43 0.68 0.46 0.52 0.71 -9.11%

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