[P&O] QoQ TTM Result on 31-Mar-2011 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 16.79%
YoY- 1254.35%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 535,419 529,294 516,390 496,741 477,574 478,358 465,880 9.69%
PBT 58,277 69,279 75,232 68,081 60,495 19,025 -7,352 -
Tax -17,672 -19,820 -29,774 -27,735 -25,950 -15,438 -4,294 156.15%
NP 40,605 49,459 45,458 40,346 34,545 3,587 -11,646 -
-
NP to SH 40,605 49,459 45,458 40,346 34,545 3,587 -11,646 -
-
Tax Rate 30.32% 28.61% 39.58% 40.74% 42.90% 81.15% - -
Total Cost 494,814 479,835 470,932 456,395 443,029 474,771 477,526 2.39%
-
Net Worth 215,896 213,786 216,442 201,613 189,209 172,351 160,722 21.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,761 13,761 1,475 1,475 - - - -
Div Payout % 33.89% 27.82% 3.25% 3.66% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 215,896 213,786 216,442 201,613 189,209 172,351 160,722 21.67%
NOSH 242,580 245,731 245,957 245,869 242,575 229,801 223,225 5.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.58% 9.34% 8.80% 8.12% 7.23% 0.75% -2.50% -
ROE 18.81% 23.13% 21.00% 20.01% 18.26% 2.08% -7.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 220.72 215.40 209.95 202.03 196.88 208.16 208.70 3.79%
EPS 16.74 20.13 18.48 16.41 14.24 1.56 -5.22 -
DPS 5.60 5.60 0.60 0.60 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.88 0.82 0.78 0.75 0.72 15.13%
Adjusted Per Share Value based on latest NOSH - 245,869
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 180.79 178.73 174.37 167.73 161.26 161.53 157.31 9.69%
EPS 13.71 16.70 15.35 13.62 11.66 1.21 -3.93 -
DPS 4.65 4.65 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.729 0.7219 0.7309 0.6808 0.6389 0.582 0.5427 21.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.90 0.71 0.80 0.79 0.88 1.08 0.62 -
P/RPS 0.41 0.33 0.38 0.39 0.45 0.52 0.30 23.08%
P/EPS 5.38 3.53 4.33 4.81 6.18 69.19 -11.88 -
EY 18.60 28.35 23.10 20.77 16.18 1.45 -8.41 -
DY 6.22 7.89 0.75 0.76 0.00 0.00 0.00 -
P/NAPS 1.01 0.82 0.91 0.96 1.13 1.44 0.86 11.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 23/08/11 31/05/11 16/02/11 01/12/10 20/08/10 -
Price 1.07 0.75 0.76 0.80 0.88 0.79 1.23 -
P/RPS 0.48 0.35 0.36 0.40 0.45 0.38 0.59 -12.81%
P/EPS 6.39 3.73 4.11 4.88 6.18 50.61 -23.58 -
EY 15.64 26.84 24.32 20.51 16.18 1.98 -4.24 -
DY 5.23 7.47 0.79 0.75 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 0.86 0.98 1.13 1.05 1.71 -20.98%

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