[P&O] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 312.48%
YoY- 176.67%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 555,800 530,774 480,065 382,217 318,530 244,432 258,150 13.62%
PBT 33,741 65,780 20,505 34,748 -40,309 37,046 12,000 18.78%
Tax -11,752 -19,329 -7,632 -8,668 6,292 -9,893 -2,958 25.82%
NP 21,989 46,450 12,873 26,080 -34,017 27,153 9,041 15.95%
-
NP to SH 21,989 46,450 12,873 26,080 -34,017 27,153 9,041 15.95%
-
Tax Rate 34.83% 29.38% 37.22% 24.95% - 26.70% 24.65% -
Total Cost 533,810 484,324 467,192 356,137 352,547 217,278 249,109 13.53%
-
Net Worth 228,237 215,442 157,632 167,052 150,516 196,541 212,229 1.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 14,397 1,958 - - 2,675 10,454 5,176 18.57%
Div Payout % 65.48% 4.22% - - 0.00% 38.50% 57.25% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 228,237 215,442 157,632 167,052 150,516 196,541 212,229 1.21%
NOSH 245,416 244,820 218,934 105,729 106,748 104,543 103,526 15.45%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.96% 8.75% 2.68% 6.82% -10.68% 11.11% 3.50% -
ROE 9.63% 21.56% 8.17% 15.61% -22.60% 13.82% 4.26% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 226.47 216.80 219.27 361.50 298.39 233.81 249.36 -1.59%
EPS 8.96 18.97 5.88 24.67 -31.87 25.97 8.73 0.43%
DPS 5.87 0.80 0.00 0.00 2.51 10.00 5.00 2.70%
NAPS 0.93 0.88 0.72 1.58 1.41 1.88 2.05 -12.33%
Adjusted Per Share Value based on latest NOSH - 105,836
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 187.68 179.23 162.10 129.06 107.56 82.54 87.17 13.62%
EPS 7.43 15.68 4.35 8.81 -11.49 9.17 3.05 15.98%
DPS 4.86 0.66 0.00 0.00 0.90 3.53 1.75 18.54%
NAPS 0.7707 0.7275 0.5323 0.5641 0.5082 0.6637 0.7166 1.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.00 0.80 0.62 0.51 0.68 0.79 0.83 -
P/RPS 0.44 0.37 0.28 0.14 0.23 0.34 0.33 4.90%
P/EPS 11.16 4.22 10.54 2.07 -2.13 3.04 9.50 2.71%
EY 8.96 23.72 9.48 48.37 -46.86 32.88 10.52 -2.63%
DY 5.87 1.00 0.00 0.00 3.69 12.66 6.02 -0.41%
P/NAPS 1.08 0.91 0.86 0.32 0.48 0.42 0.40 17.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 20/08/10 26/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.18 0.76 1.23 0.52 0.62 0.68 0.82 -
P/RPS 0.52 0.35 0.56 0.14 0.21 0.29 0.33 7.86%
P/EPS 13.17 4.01 20.92 2.11 -1.95 2.62 9.39 5.79%
EY 7.59 24.96 4.78 47.44 -51.40 38.20 10.65 -5.48%
DY 4.97 1.05 0.00 0.00 4.04 14.71 6.10 -3.35%
P/NAPS 1.27 0.86 1.71 0.33 0.44 0.36 0.40 21.21%

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