[P&O] QoQ Quarter Result on 30-Jun-2011 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 78.87%
YoY- 46.17%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 161,647 120,855 131,213 129,350 154,001 114,730 118,309 23.10%
PBT 2,101 2,973 19,944 22,546 12,814 13,975 25,897 -81.23%
Tax -791 -2,221 -5,323 -6,362 -3,766 -4,369 -15,277 -86.08%
NP 1,310 752 14,621 16,184 9,048 9,606 10,620 -75.18%
-
NP to SH 1,310 752 14,621 16,184 9,048 9,606 10,620 -75.18%
-
Tax Rate 37.65% 74.71% 26.69% 28.22% 29.39% 31.26% 58.99% -
Total Cost 160,337 120,103 116,592 113,166 144,953 105,124 107,689 30.35%
-
Net Worth 217,509 215,896 213,786 216,442 201,613 189,209 172,351 16.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,662 - 12,286 - 1,475 - - -
Div Payout % 584.91% - 84.03% - 16.30% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 217,509 215,896 213,786 216,442 201,613 189,209 172,351 16.76%
NOSH 247,169 242,580 245,731 245,957 245,869 242,575 229,801 4.97%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.81% 0.62% 11.14% 12.51% 5.88% 8.37% 8.98% -
ROE 0.60% 0.35% 6.84% 7.48% 4.49% 5.08% 6.16% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.40 49.82 53.40 52.59 62.64 47.30 51.48 17.28%
EPS 0.53 0.31 5.95 6.58 3.68 3.96 4.63 -76.39%
DPS 3.10 0.00 5.00 0.00 0.60 0.00 0.00 -
NAPS 0.88 0.89 0.87 0.88 0.82 0.78 0.75 11.23%
Adjusted Per Share Value based on latest NOSH - 245,957
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.58 40.81 44.31 43.68 52.00 38.74 39.95 23.10%
EPS 0.44 0.25 4.94 5.46 3.06 3.24 3.59 -75.29%
DPS 2.59 0.00 4.15 0.00 0.50 0.00 0.00 -
NAPS 0.7345 0.729 0.7219 0.7309 0.6808 0.6389 0.582 16.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.94 0.90 0.71 0.80 0.79 0.88 1.08 -
P/RPS 1.44 1.81 1.33 1.52 1.26 1.86 2.10 -22.22%
P/EPS 177.36 290.32 11.93 12.16 21.47 22.22 23.37 285.71%
EY 0.56 0.34 8.38 8.22 4.66 4.50 4.28 -74.19%
DY 3.30 0.00 7.04 0.00 0.76 0.00 0.00 -
P/NAPS 1.07 1.01 0.82 0.91 0.96 1.13 1.44 -17.94%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 22/02/12 25/11/11 23/08/11 31/05/11 16/02/11 01/12/10 -
Price 0.93 1.07 0.75 0.76 0.80 0.88 0.79 -
P/RPS 1.42 2.15 1.40 1.45 1.28 1.86 1.53 -4.84%
P/EPS 175.47 345.16 12.61 11.55 21.74 22.22 17.09 371.72%
EY 0.57 0.29 7.93 8.66 4.60 4.50 5.85 -78.79%
DY 3.33 0.00 6.67 0.00 0.75 0.00 0.00 -
P/NAPS 1.06 1.20 0.86 0.86 0.98 1.13 1.05 0.63%

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