[P&O] YoY Annual (Unaudited) Result on 30-Sep-2010 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 563,417 561,794 529,294 478,358 392,494 337,212 256,872 13.97%
PBT 65,735 50,610 69,279 41,276 25,581 -37,164 10,791 35.10%
Tax -15,616 -13,745 -19,820 -21,001 -10,634 4,547 -7,555 12.85%
NP 50,119 36,865 49,459 20,275 14,947 -32,617 3,236 57.81%
-
NP to SH 36,909 36,865 49,459 20,275 14,947 -32,617 3,236 49.97%
-
Tax Rate 23.76% 27.16% 28.61% 50.88% 41.57% - 70.01% -
Total Cost 513,298 524,929 479,835 458,083 377,547 369,829 253,636 12.45%
-
Net Worth 380,053 247,564 213,227 166,266 160,298 141,905 181,174 13.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 63,805 20,589 13,724 - - 2,005 11,781 32.48%
Div Payout % 172.87% 55.85% 27.75% - - 0.00% 364.08% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 380,053 247,564 213,227 166,266 160,298 141,905 181,174 13.12%
NOSH 243,623 245,113 245,089 221,689 106,157 106,696 104,724 15.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.90% 6.56% 9.34% 4.24% 3.81% -9.67% 1.26% -
ROE 9.71% 14.89% 23.20% 12.19% 9.32% -22.98% 1.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 231.27 229.20 215.96 215.78 369.73 316.05 245.28 -0.97%
EPS 15.15 15.04 20.18 9.14 14.08 -30.57 3.09 30.30%
DPS 26.19 8.40 5.60 0.00 0.00 1.88 11.25 15.10%
NAPS 1.56 1.01 0.87 0.75 1.51 1.33 1.73 -1.70%
Adjusted Per Share Value based on latest NOSH - 229,801
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 190.25 189.70 178.73 161.53 132.53 113.87 86.74 13.97%
EPS 12.46 12.45 16.70 6.85 5.05 -11.01 1.09 50.03%
DPS 21.54 6.95 4.63 0.00 0.00 0.68 3.98 32.46%
NAPS 1.2833 0.8359 0.72 0.5614 0.5413 0.4792 0.6118 13.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.39 1.15 0.71 1.08 0.54 0.57 0.71 -
P/RPS 0.60 0.50 0.33 0.50 0.15 0.18 0.29 12.86%
P/EPS 9.17 7.65 3.52 11.81 3.84 -1.86 22.98 -14.18%
EY 10.90 13.08 28.42 8.47 26.07 -53.63 4.35 16.52%
DY 18.84 7.30 7.89 0.00 0.00 3.30 15.85 2.91%
P/NAPS 0.89 1.14 0.82 1.44 0.36 0.43 0.41 13.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 25/11/11 01/12/10 26/11/09 27/11/08 29/11/07 -
Price 1.49 1.20 0.75 0.79 0.54 0.53 0.72 -
P/RPS 0.64 0.52 0.35 0.37 0.15 0.17 0.29 14.08%
P/EPS 9.83 7.98 3.72 8.64 3.84 -1.73 23.30 -13.38%
EY 10.17 12.53 26.91 11.58 26.07 -57.68 4.29 15.45%
DY 17.58 7.00 7.47 0.00 0.00 3.55 15.62 1.98%
P/NAPS 0.96 1.19 0.86 1.05 0.36 0.40 0.42 14.75%

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