[P&O] YoY TTM Result on 30-Jun-2009 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 120.66%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 548,063 516,390 465,880 384,977 312,446 255,912 266,853 12.73%
PBT 45,250 75,232 -7,352 10,470 -47,226 11,351 21,453 13.23%
Tax -14,137 -29,774 -4,294 -4,508 4,584 -9,181 -5,892 15.68%
NP 31,113 45,458 -11,646 5,962 -42,642 2,170 15,561 12.22%
-
NP to SH 31,113 45,458 -11,646 5,962 -42,642 2,170 15,561 12.22%
-
Tax Rate 31.24% 39.58% - 43.06% - 80.88% 27.46% -
Total Cost 516,950 470,932 477,526 379,015 355,088 253,742 251,292 12.76%
-
Net Worth 227,455 216,442 160,722 105,836 150,465 198,014 212,732 1.12%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 23,128 1,475 - - 3,967 13,635 7,783 19.88%
Div Payout % 74.34% 3.25% - - 0.00% 628.34% 50.02% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 227,455 216,442 160,722 105,836 150,465 198,014 212,732 1.12%
NOSH 244,576 245,957 223,225 105,836 106,713 105,327 103,771 15.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.68% 8.80% -2.50% 1.55% -13.65% 0.85% 5.83% -
ROE 13.68% 21.00% -7.25% 5.63% -28.34% 1.10% 7.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 224.09 209.95 208.70 363.75 292.79 242.97 257.15 -2.26%
EPS 12.72 18.48 -5.22 5.63 -39.96 2.06 15.00 -2.70%
DPS 9.40 0.60 0.00 0.00 3.75 12.95 7.50 3.83%
NAPS 0.93 0.88 0.72 1.00 1.41 1.88 2.05 -12.33%
Adjusted Per Share Value based on latest NOSH - 105,836
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 185.06 174.37 157.31 129.99 105.50 86.41 90.11 12.73%
EPS 10.51 15.35 -3.93 2.01 -14.40 0.73 5.25 12.25%
DPS 7.81 0.50 0.00 0.00 1.34 4.60 2.63 19.87%
NAPS 0.768 0.7309 0.5427 0.3574 0.5081 0.6686 0.7183 1.12%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.00 0.80 0.62 0.51 0.68 0.79 0.83 -
P/RPS 0.45 0.38 0.30 0.14 0.23 0.33 0.32 5.84%
P/EPS 7.86 4.33 -11.88 9.05 -1.70 38.34 5.54 5.99%
EY 12.72 23.10 -8.41 11.05 -58.76 2.61 18.07 -5.67%
DY 9.40 0.75 0.00 0.00 5.51 16.39 9.04 0.65%
P/NAPS 1.08 0.91 0.86 0.51 0.48 0.42 0.40 17.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 20/08/10 26/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.18 0.76 1.23 0.52 0.62 0.68 0.82 -
P/RPS 0.53 0.36 0.59 0.14 0.21 0.28 0.32 8.76%
P/EPS 9.28 4.11 -23.58 9.23 -1.55 33.01 5.47 9.20%
EY 10.78 24.32 -4.24 10.83 -64.45 3.03 18.29 -8.42%
DY 7.97 0.79 0.00 0.00 6.05 19.04 9.15 -2.27%
P/NAPS 1.27 0.86 1.71 0.52 0.44 0.36 0.40 21.21%

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