[P&O] YoY TTM 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- 41.78%
YoY- 125.92%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 558,086 529,294 478,358 392,494 337,212 256,872 266,201 13.11%
PBT 50,610 69,279 19,025 16,922 -37,164 10,791 -7,434 -
Tax -13,745 -19,820 -15,438 -8,469 4,547 -7,555 -3,980 22.92%
NP 36,865 49,459 3,587 8,453 -32,617 3,236 -11,414 -
-
NP to SH 36,865 49,459 3,587 8,453 -32,617 3,236 -11,414 -
-
Tax Rate 27.16% 28.61% 81.15% 50.05% - 70.01% - -
Total Cost 521,221 479,835 474,771 384,041 369,829 253,636 277,615 11.05%
-
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 20,612 13,761 - - - 11,871 9,622 13.52%
Div Payout % 55.91% 27.82% - - - 366.84% 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 6.61% 9.34% 0.75% 2.15% -9.67% 1.26% -4.29% -
ROE 14.94% 23.13% 2.08% 5.21% -23.03% 1.77% -5.89% -
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 228.46 215.40 208.16 365.01 316.61 242.79 255.45 -1.84%
EPS 15.09 20.13 1.56 7.86 -30.62 3.06 -10.95 -
DPS 8.40 5.60 0.00 0.00 0.00 11.22 9.25 -1.59%
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 188.45 178.73 161.53 132.54 113.87 86.74 89.89 13.11%
EPS 12.45 16.70 1.21 2.85 -11.01 1.09 -3.85 -
DPS 6.96 4.65 0.00 0.00 0.00 4.01 3.25 13.51%
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 0.50 0.33 0.52 0.15 0.18 0.29 0.32 7.71%
P/EPS 7.62 3.53 69.19 6.87 -1.86 23.21 -7.49 -
EY 13.12 28.35 1.45 14.56 -53.73 4.31 -13.36 -
DY 7.30 7.89 0.00 0.00 0.00 15.80 11.28 -6.98%
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 0.53 0.35 0.38 0.15 0.17 0.30 0.32 8.76%
P/EPS 7.95 3.73 50.61 6.87 -1.73 23.54 -7.49 -
EY 12.58 26.84 1.98 14.56 -57.78 4.25 -13.36 -
DY 7.00 7.47 0.00 0.00 0.00 15.58 11.28 -7.63%
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