[P&O] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -52.62%
YoY- 144.99%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 529,294 398,081 268,731 114,730 478,358 360,049 250,348 64.65%
PBT 69,279 49,335 26,789 13,975 41,276 15,379 -16 -
Tax -19,820 -14,497 -8,135 -4,369 -21,001 -5,724 -1,401 483.99%
NP 49,459 34,838 18,654 9,606 20,275 9,655 -1,417 -
-
NP to SH 49,459 34,838 18,654 9,606 20,275 9,655 -1,417 -
-
Tax Rate 28.61% 29.38% 30.37% 31.26% 50.88% 37.22% - -
Total Cost 479,835 363,243 250,077 105,124 458,083 350,394 251,765 53.65%
-
Net Worth 213,227 215,442 200,475 189,209 166,266 157,632 144,945 29.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,724 1,468 1,466 - - - - -
Div Payout % 27.75% 4.22% 7.86% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 213,227 215,442 200,475 189,209 166,266 157,632 144,945 29.31%
NOSH 245,089 244,820 244,482 242,575 221,689 218,934 108,167 72.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.34% 8.75% 6.94% 8.37% 4.24% 2.68% -0.57% -
ROE 23.20% 16.17% 9.30% 5.08% 12.19% 6.12% -0.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 215.96 162.60 109.92 47.30 215.78 164.46 231.44 -4.50%
EPS 20.18 14.23 7.63 3.96 9.14 4.41 -1.31 -
DPS 5.60 0.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.82 0.78 0.75 0.72 1.34 -25.00%
Adjusted Per Share Value based on latest NOSH - 242,575
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 178.73 134.42 90.74 38.74 161.53 121.58 84.53 64.66%
EPS 16.70 11.76 6.30 3.24 6.85 3.26 -0.48 -
DPS 4.63 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7275 0.6769 0.6389 0.5614 0.5323 0.4894 29.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.80 0.79 0.88 1.08 0.62 0.63 -
P/RPS 0.33 0.49 0.72 1.86 0.50 0.38 0.27 14.30%
P/EPS 3.52 5.62 10.35 22.22 11.81 14.06 -48.09 -
EY 28.42 17.79 9.66 4.50 8.47 7.11 -2.08 -
DY 7.89 0.75 0.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.96 1.13 1.44 0.86 0.47 44.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 25/05/10 -
Price 0.75 0.76 0.80 0.88 0.79 1.23 0.61 -
P/RPS 0.35 0.47 0.73 1.86 0.37 0.75 0.26 21.89%
P/EPS 3.72 5.34 10.48 22.22 8.64 27.89 -46.56 -
EY 26.91 18.72 9.54 4.50 11.58 3.59 -2.15 -
DY 7.47 0.79 0.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.98 1.13 1.05 1.71 0.46 51.70%

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