[P&O] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 35.26%
YoY- -124.82%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 445,811 376,163 294,062 256,156 273,310 239,220 233,777 11.35%
PBT 11,842 -35,033 -24,524 3,402 14,029 -10,218 14,808 -3.65%
Tax -8,863 6,174 -1,105 -5,572 -5,287 -660 -7,067 3.84%
NP 2,979 -28,859 -25,629 -2,170 8,742 -10,878 7,741 -14.70%
-
NP to SH 2,979 -28,859 -25,629 -2,170 8,742 -10,878 7,741 -14.70%
-
Tax Rate 74.84% - - 163.79% 37.69% - 47.72% -
Total Cost 442,832 405,022 319,691 258,326 264,568 250,098 226,036 11.85%
-
Net Worth 145,517 140,264 162,987 199,268 219,799 225,413 260,016 -9.21%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 2,006 7,917 13,576 7,772 8,045 7,355 -
Div Payout % - 0.00% 0.00% 0.00% 88.91% 0.00% 95.02% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 145,517 140,264 162,987 199,268 219,799 225,413 260,016 -9.21%
NOSH 108,595 105,462 107,939 105,433 104,666 105,333 109,250 -0.10%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.67% -7.67% -8.72% -0.85% 3.20% -4.55% 3.31% -
ROE 2.05% -20.57% -15.72% -1.09% 3.98% -4.83% 2.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 410.53 356.68 272.43 242.96 261.12 227.11 213.98 11.46%
EPS 2.74 -27.36 -23.74 -2.06 8.35 -10.33 7.09 -14.64%
DPS 0.00 1.88 7.33 12.88 7.43 7.64 6.73 -
NAPS 1.34 1.33 1.51 1.89 2.10 2.14 2.38 -9.12%
Adjusted Per Share Value based on latest NOSH - 105,433
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 150.54 127.02 99.30 86.50 92.29 80.78 78.94 11.35%
EPS 1.01 -9.75 -8.65 -0.73 2.95 -3.67 2.61 -14.62%
DPS 0.00 0.68 2.67 4.58 2.62 2.72 2.48 -
NAPS 0.4914 0.4736 0.5504 0.6729 0.7422 0.7612 0.878 -9.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.63 0.50 0.71 0.83 0.89 0.93 0.87 -
P/RPS 0.15 0.14 0.26 0.34 0.34 0.41 0.41 -15.42%
P/EPS 22.97 -1.83 -2.99 -40.33 10.66 -9.01 12.28 10.99%
EY 4.35 -54.73 -33.44 -2.48 9.38 -11.10 8.14 -9.91%
DY 0.00 3.76 10.33 15.51 8.34 8.21 7.74 -
P/NAPS 0.47 0.38 0.47 0.44 0.42 0.43 0.37 4.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 29/05/09 23/05/08 28/05/07 29/05/06 27/05/05 31/05/04 -
Price 0.61 0.50 0.72 0.80 0.88 0.90 0.98 -
P/RPS 0.15 0.14 0.26 0.33 0.34 0.40 0.46 -17.02%
P/EPS 22.24 -1.83 -3.03 -38.87 10.54 -8.71 13.83 8.23%
EY 4.50 -54.73 -32.98 -2.57 9.49 -11.47 7.23 -7.59%
DY 0.00 3.76 10.19 16.10 8.44 8.49 6.87 -
P/NAPS 0.46 0.38 0.48 0.42 0.42 0.42 0.41 1.93%

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