[P&O] QoQ TTM Result on 31-Dec-2001 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 103.82%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 251,465 236,409 236,219 228,356 228,582 222,641 198,281 17.14%
PBT -13,284 25,221 25,077 6,988 -12,192 -33,833 -30,716 -42.78%
Tax 2,409 -11,520 -1,887 12,120 29,937 35,597 32,480 -82.31%
NP -10,875 13,701 23,190 19,108 17,745 1,764 1,764 -
-
NP to SH -10,875 13,701 13,497 489 -12,795 -28,776 -26,404 -44.61%
-
Tax Rate - 45.68% 7.52% -173.44% - - - -
Total Cost 262,340 222,708 213,029 209,248 210,837 220,877 196,517 21.21%
-
Net Worth 229,150 236,232 247,694 244,743 243,014 227,195 237,034 -2.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 7,442 7,441 3,719 7,438 7,438 18,584 26,024 -56.56%
Div Payout % 0.00% 54.32% 27.56% 1,521.22% 0.00% 0.00% 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 229,150 236,232 247,694 244,743 243,014 227,195 237,034 -2.22%
NOSH 99,199 99,257 99,077 99,489 99,189 99,211 99,177 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -4.32% 5.80% 9.82% 8.37% 7.76% 0.79% 0.89% -
ROE -4.75% 5.80% 5.45% 0.20% -5.27% -12.67% -11.14% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 253.49 238.18 238.42 229.53 230.45 224.41 199.92 17.13%
EPS -10.96 13.80 13.62 0.49 -12.90 -29.00 -26.62 -44.62%
DPS 7.50 7.50 3.75 7.50 7.50 18.75 26.25 -56.58%
NAPS 2.31 2.38 2.50 2.46 2.45 2.29 2.39 -2.24%
Adjusted Per Share Value based on latest NOSH - 99,489
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 84.91 79.83 79.76 77.11 77.18 75.18 66.95 17.15%
EPS -3.67 4.63 4.56 0.17 -4.32 -9.72 -8.92 -44.65%
DPS 2.51 2.51 1.26 2.51 2.51 6.28 8.79 -56.60%
NAPS 0.7738 0.7977 0.8364 0.8264 0.8206 0.7672 0.8004 -2.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.94 1.13 1.25 1.11 1.00 1.12 1.32 -
P/RPS 0.37 0.47 0.52 0.48 0.43 0.50 0.66 -31.98%
P/EPS -8.57 8.19 9.18 225.83 -7.75 -3.86 -4.96 43.94%
EY -11.66 12.22 10.90 0.44 -12.90 -25.90 -20.17 -30.58%
DY 7.98 6.64 3.00 6.76 7.50 16.74 19.89 -45.57%
P/NAPS 0.41 0.47 0.50 0.45 0.41 0.49 0.55 -17.77%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 24/05/02 28/02/02 30/11/01 29/08/01 30/05/01 -
Price 0.88 1.10 1.21 1.21 1.08 1.19 1.21 -
P/RPS 0.35 0.46 0.51 0.53 0.47 0.53 0.61 -30.92%
P/EPS -8.03 7.97 8.88 246.18 -8.37 -4.10 -4.54 46.20%
EY -12.46 12.55 11.26 0.41 -11.94 -24.37 -22.00 -31.52%
DY 8.52 6.82 3.10 6.20 6.94 15.76 21.69 -46.33%
P/NAPS 0.38 0.46 0.48 0.49 0.44 0.52 0.51 -17.79%

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