[P&O] QoQ TTM 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- 12.67%
YoY- 490.33%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 543,065 535,419 529,294 516,390 496,741 477,574 478,358 8.81%
PBT 47,564 58,277 69,279 75,232 68,081 60,495 19,025 84.10%
Tax -14,697 -17,672 -19,820 -29,774 -27,735 -25,950 -15,438 -3.22%
NP 32,867 40,605 49,459 45,458 40,346 34,545 3,587 337.28%
-
NP to SH 32,867 40,605 49,459 45,458 40,346 34,545 3,587 337.28%
-
Tax Rate 30.90% 30.32% 28.61% 39.58% 40.74% 42.90% 81.15% -
Total Cost 510,198 494,814 479,835 470,932 456,395 443,029 474,771 4.91%
-
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 19,948 13,761 13,761 1,475 1,475 - - -
Div Payout % 60.70% 33.89% 27.82% 3.25% 3.66% - - -
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 6.05% 7.58% 9.34% 8.80% 8.12% 7.23% 0.75% -
ROE 15.11% 18.81% 23.13% 21.00% 20.01% 18.26% 2.08% -
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 219.71 220.72 215.40 209.95 202.03 196.88 208.16 3.66%
EPS 13.30 16.74 20.13 18.48 16.41 14.24 1.56 316.79%
DPS 8.10 5.60 5.60 0.60 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 183.38 180.79 178.73 174.37 167.73 161.26 161.53 8.81%
EPS 11.10 13.71 16.70 15.35 13.62 11.66 1.21 337.62%
DPS 6.74 4.65 4.65 0.50 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 0.43 0.41 0.33 0.38 0.39 0.45 0.52 -11.88%
P/EPS 7.07 5.38 3.53 4.33 4.81 6.18 69.19 -78.11%
EY 14.15 18.60 28.35 23.10 20.77 16.18 1.45 356.02%
DY 8.62 6.22 7.89 0.75 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 0.42 0.48 0.35 0.36 0.40 0.45 0.38 6.89%
P/EPS 6.99 6.39 3.73 4.11 4.88 6.18 50.61 -73.24%
EY 14.30 15.64 26.84 24.32 20.51 16.18 1.98 273.18%
DY 8.71 5.23 7.47 0.79 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