[P&O] YoY TTM 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- -490.94%
YoY- -295.34%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 562,269 548,063 516,390 465,880 384,977 312,446 255,912 14.00%
PBT 68,451 45,250 75,232 -7,352 10,470 -47,226 11,351 34.87%
Tax -17,596 -14,137 -29,774 -4,294 -4,508 4,584 -9,181 11.44%
NP 50,855 31,113 45,458 -11,646 5,962 -42,642 2,170 69.08%
-
NP to SH 48,160 31,113 45,458 -11,646 5,962 -42,642 2,170 67.55%
-
Tax Rate 25.71% 31.24% 39.58% - 43.06% - 80.88% -
Total Cost 511,414 516,950 470,932 477,526 379,015 355,088 253,742 12.37%
-
Net Worth 372,599 227,455 216,442 160,722 105,836 150,465 198,014 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 23,673 23,128 1,475 - - 3,967 13,635 9.62%
Div Payout % 49.16% 74.34% 3.25% - - 0.00% 628.34% -
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 372,599 227,455 216,442 160,722 105,836 150,465 198,014 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 9.04% 5.68% 8.80% -2.50% 1.55% -13.65% 0.85% -
ROE 12.93% 13.68% 21.00% -7.25% 5.63% -28.34% 1.10% -
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 230.88 224.09 209.95 208.70 363.75 292.79 242.97 -0.84%
EPS 19.78 12.72 18.48 -5.22 5.63 -39.96 2.06 45.73%
DPS 9.70 9.40 0.60 0.00 0.00 3.75 12.95 -4.69%
NAPS 1.53 0.93 0.88 0.72 1.00 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 189.87 185.07 174.37 157.32 130.00 105.51 86.42 14.00%
EPS 16.26 10.51 15.35 -3.93 2.01 -14.40 0.73 67.65%
DPS 7.99 7.81 0.50 0.00 0.00 1.34 4.60 9.62%
NAPS 1.2582 0.7681 0.7309 0.5427 0.3574 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 0.64 0.45 0.38 0.30 0.14 0.23 0.33 11.66%
P/EPS 7.48 7.86 4.33 -11.88 9.05 -1.70 38.34 -23.82%
EY 13.36 12.72 23.10 -8.41 11.05 -58.76 2.61 31.24%
DY 6.55 9.40 0.75 0.00 0.00 5.51 16.39 -14.16%
P/NAPS 0.97 1.08 0.91 0.86 0.51 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 0.57 0.53 0.36 0.59 0.14 0.21 0.28 12.56%
P/EPS 6.67 9.28 4.11 -23.58 9.23 -1.55 33.01 -23.37%
EY 14.98 10.78 24.32 -4.24 10.83 -64.45 3.03 30.48%
DY 7.35 7.97 0.79 0.00 0.00 6.05 19.04 -14.65%
P/NAPS 0.86 1.27 0.86 1.71 0.52 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