[P&O] YoY TTM Result on 30-Sep-2007 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 49.12%
YoY- 128.35%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 478,358 392,494 337,212 256,872 266,201 264,216 228,700 13.08%
PBT 19,025 16,922 -37,164 10,791 -7,434 3,649 1,160 59.36%
Tax -15,438 -8,469 4,547 -7,555 -3,980 -3,962 -2,318 37.14%
NP 3,587 8,453 -32,617 3,236 -11,414 -313 -1,158 -
-
NP to SH 3,587 8,453 -32,617 3,236 -11,414 -313 -1,158 -
-
Tax Rate 81.15% 50.05% - 70.01% - 108.58% 199.83% -
Total Cost 474,771 384,041 369,829 253,636 277,615 264,529 229,858 12.84%
-
Net Worth 172,351 162,368 141,653 183,033 193,829 220,018 237,300 -5.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 11,871 9,622 7,772 8,045 -
Div Payout % - - - 366.84% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 172,351 162,368 141,653 183,033 193,829 220,018 237,300 -5.18%
NOSH 229,801 107,529 106,506 105,799 104,209 103,782 106,412 13.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.75% 2.15% -9.67% 1.26% -4.29% -0.12% -0.51% -
ROE 2.08% 5.21% -23.03% 1.77% -5.89% -0.14% -0.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 208.16 365.01 316.61 242.79 255.45 254.59 214.92 -0.53%
EPS 1.56 7.86 -30.62 3.06 -10.95 -0.30 -1.09 -
DPS 0.00 0.00 0.00 11.22 9.25 7.49 7.56 -
NAPS 0.75 1.51 1.33 1.73 1.86 2.12 2.23 -16.60%
Adjusted Per Share Value based on latest NOSH - 105,799
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 161.53 132.54 113.87 86.74 89.89 89.22 77.23 13.08%
EPS 1.21 2.85 -11.01 1.09 -3.85 -0.11 -0.39 -
DPS 0.00 0.00 0.00 4.01 3.25 2.62 2.72 -
NAPS 0.582 0.5483 0.4783 0.6181 0.6545 0.743 0.8013 -5.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.08 0.54 0.57 0.71 0.82 0.92 0.92 -
P/RPS 0.52 0.15 0.18 0.29 0.32 0.36 0.43 3.21%
P/EPS 69.19 6.87 -1.86 23.21 -7.49 -305.05 -84.54 -
EY 1.45 14.56 -53.73 4.31 -13.36 -0.33 -1.18 -
DY 0.00 0.00 0.00 15.80 11.28 8.14 8.22 -
P/NAPS 1.44 0.36 0.43 0.41 0.44 0.43 0.41 23.27%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 01/12/10 26/11/09 27/11/08 29/11/07 05/12/06 30/11/05 29/11/04 -
Price 0.79 0.54 0.53 0.72 0.82 0.90 0.86 -
P/RPS 0.38 0.15 0.17 0.30 0.32 0.35 0.40 -0.85%
P/EPS 50.61 6.87 -1.73 23.54 -7.49 -298.42 -79.03 -
EY 1.98 14.56 -57.78 4.25 -13.36 -0.34 -1.27 -
DY 0.00 0.00 0.00 15.58 11.28 8.32 8.79 -
P/NAPS 1.05 0.36 0.40 0.42 0.44 0.42 0.39 17.93%

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