[P&O] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -42.69%
YoY- 145.83%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 561,794 529,294 478,358 392,494 337,212 256,872 266,201 13.24%
PBT 50,610 69,279 41,276 25,581 -37,164 10,791 -7,434 -
Tax -13,745 -19,820 -21,001 -10,634 4,547 -7,555 -3,980 22.92%
NP 36,865 49,459 20,275 14,947 -32,617 3,236 -11,414 -
-
NP to SH 36,865 49,459 20,275 14,947 -32,617 3,236 -11,414 -
-
Tax Rate 27.16% 28.61% 50.88% 41.57% - 70.01% - -
Total Cost 524,929 479,835 458,083 377,547 369,829 253,636 277,615 11.19%
-
Net Worth 247,564 213,227 166,266 160,298 141,905 181,174 192,825 4.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,589 13,724 - - 2,005 11,781 9,589 13.56%
Div Payout % 55.85% 27.75% - - 0.00% 364.08% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 247,564 213,227 166,266 160,298 141,905 181,174 192,825 4.24%
NOSH 245,113 245,089 221,689 106,157 106,696 104,724 104,209 15.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.56% 9.34% 4.24% 3.81% -9.67% 1.26% -4.29% -
ROE 14.89% 23.20% 12.19% 9.32% -22.98% 1.79% -5.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.20 215.96 215.78 369.73 316.05 245.28 256.78 -1.87%
EPS 15.04 20.18 9.14 14.08 -30.57 3.09 -11.01 -
DPS 8.40 5.60 0.00 0.00 1.88 11.25 9.25 -1.59%
NAPS 1.01 0.87 0.75 1.51 1.33 1.73 1.86 -9.66%
Adjusted Per Share Value based on latest NOSH - 107,529
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 189.70 178.73 161.53 132.53 113.87 86.74 89.89 13.24%
EPS 12.45 16.70 6.85 5.05 -11.01 1.09 -3.85 -
DPS 6.95 4.63 0.00 0.00 0.68 3.98 3.24 13.55%
NAPS 0.8359 0.72 0.5614 0.5413 0.4792 0.6118 0.6511 4.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.15 0.71 1.08 0.54 0.57 0.71 0.82 -
P/RPS 0.50 0.33 0.50 0.15 0.18 0.29 0.32 7.71%
P/EPS 7.65 3.52 11.81 3.84 -1.86 22.98 -7.45 -
EY 13.08 28.42 8.47 26.07 -53.63 4.35 -13.43 -
DY 7.30 7.89 0.00 0.00 3.30 15.85 11.28 -6.98%
P/NAPS 1.14 0.82 1.44 0.36 0.43 0.41 0.44 17.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 01/12/10 26/11/09 27/11/08 29/11/07 05/12/06 -
Price 1.20 0.75 0.79 0.54 0.53 0.72 0.82 -
P/RPS 0.52 0.35 0.37 0.15 0.17 0.29 0.32 8.42%
P/EPS 7.98 3.72 8.64 3.84 -1.73 23.30 -7.45 -
EY 12.53 26.91 11.58 26.07 -57.68 4.29 -13.43 -
DY 7.00 7.47 0.00 0.00 3.55 15.62 11.28 -7.63%
P/NAPS 1.19 0.86 1.05 0.36 0.40 0.42 0.44 18.01%

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