[P&O] QoQ Quarter Result on 30-Sep-2011 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -9.66%
YoY- 37.67%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 134,348 161,647 120,855 131,213 129,350 154,001 114,730 11.10%
PBT 20,232 2,101 2,973 19,944 22,546 12,814 13,975 28.00%
Tax -5,802 -791 -2,221 -5,323 -6,362 -3,766 -4,369 20.83%
NP 14,430 1,310 752 14,621 16,184 9,048 9,606 31.19%
-
NP to SH 14,430 1,310 752 14,621 16,184 9,048 9,606 31.19%
-
Tax Rate 28.68% 37.65% 74.71% 26.69% 28.22% 29.39% 31.26% -
Total Cost 119,918 160,337 120,103 116,592 113,166 144,953 105,124 9.18%
-
Net Worth 227,455 217,509 215,896 213,786 216,442 201,613 189,209 13.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,179 7,662 - 12,286 - 1,475 - -
Div Payout % 22.03% 584.91% - 84.03% - 16.30% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 227,455 217,509 215,896 213,786 216,442 201,613 189,209 13.07%
NOSH 244,576 247,169 242,580 245,731 245,957 245,869 242,575 0.54%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.74% 0.81% 0.62% 11.14% 12.51% 5.88% 8.37% -
ROE 6.34% 0.60% 0.35% 6.84% 7.48% 4.49% 5.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.93 65.40 49.82 53.40 52.59 62.64 47.30 10.49%
EPS 5.90 0.53 0.31 5.95 6.58 3.68 3.96 30.47%
DPS 1.30 3.10 0.00 5.00 0.00 0.60 0.00 -
NAPS 0.93 0.88 0.89 0.87 0.88 0.82 0.78 12.45%
Adjusted Per Share Value based on latest NOSH - 245,731
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.36 54.58 40.81 44.31 43.68 52.00 38.74 11.10%
EPS 4.87 0.44 0.25 4.94 5.46 3.06 3.24 31.24%
DPS 1.07 2.59 0.00 4.15 0.00 0.50 0.00 -
NAPS 0.768 0.7345 0.729 0.7219 0.7309 0.6808 0.6389 13.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 0.94 0.90 0.71 0.80 0.79 0.88 -
P/RPS 1.82 1.44 1.81 1.33 1.52 1.26 1.86 -1.44%
P/EPS 16.95 177.36 290.32 11.93 12.16 21.47 22.22 -16.52%
EY 5.90 0.56 0.34 8.38 8.22 4.66 4.50 19.81%
DY 1.30 3.30 0.00 7.04 0.00 0.76 0.00 -
P/NAPS 1.08 1.07 1.01 0.82 0.91 0.96 1.13 -2.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 22/02/12 25/11/11 23/08/11 31/05/11 16/02/11 -
Price 1.18 0.93 1.07 0.75 0.76 0.80 0.88 -
P/RPS 2.15 1.42 2.15 1.40 1.45 1.28 1.86 10.15%
P/EPS 20.00 175.47 345.16 12.61 11.55 21.74 22.22 -6.78%
EY 5.00 0.57 0.29 7.93 8.66 4.60 4.50 7.28%
DY 1.10 3.33 0.00 6.67 0.00 0.75 0.00 -
P/NAPS 1.27 1.06 1.20 0.86 0.86 0.98 1.13 8.10%

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