[P&O] YoY Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 89.51%
YoY- 144.99%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 550,408 562,780 483,420 458,920 462,056 341,576 252,328 13.86%
PBT 52,656 49,872 11,892 55,900 -109,980 -83,084 -9,412 -
Tax -16,612 -16,092 -8,884 -17,476 24,572 22,520 -2,304 38.95%
NP 36,044 33,780 3,008 38,424 -85,408 -60,564 -11,716 -
-
NP to SH 15,816 33,780 3,008 38,424 -85,408 -60,564 -11,716 -
-
Tax Rate 31.55% 32.27% 74.71% 31.26% - - - -
Total Cost 514,364 529,000 480,412 420,496 547,464 402,140 264,044 11.74%
-
Net Worth 378,419 246,515 215,896 189,209 166,312 138,818 177,643 13.41%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 9,703 36,123 - - - - - -
Div Payout % 61.35% 106.94% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 378,419 246,515 215,896 189,209 166,312 138,818 177,643 13.41%
NOSH 242,576 244,075 242,580 242,575 127,932 105,968 105,740 14.82%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.55% 6.00% 0.62% 8.37% -18.48% -17.73% -4.64% -
ROE 4.18% 13.70% 1.39% 20.31% -51.35% -43.63% -6.60% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 226.90 230.58 199.28 189.19 361.17 322.34 238.63 -0.83%
EPS 6.52 13.84 1.24 15.84 -66.76 -57.12 -11.08 -
DPS 4.00 14.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.01 0.89 0.78 1.30 1.31 1.68 -1.22%
Adjusted Per Share Value based on latest NOSH - 242,575
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 185.85 190.03 163.24 154.96 156.02 115.34 85.20 13.86%
EPS 5.34 11.41 1.02 12.97 -28.84 -20.45 -3.96 -
DPS 3.28 12.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2778 0.8324 0.729 0.6389 0.5616 0.4687 0.5998 13.42%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.43 1.31 0.90 0.88 0.55 0.50 0.75 -
P/RPS 0.63 0.57 0.45 0.47 0.15 0.16 0.31 12.53%
P/EPS 21.93 9.47 72.58 5.56 -0.82 -0.87 -6.77 -
EY 4.56 10.56 1.38 18.00 -121.38 -114.31 -14.77 -
DY 2.80 11.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.30 1.01 1.13 0.42 0.38 0.45 12.64%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 21/02/13 22/02/12 16/02/11 24/02/10 13/02/09 21/02/08 -
Price 1.41 1.28 1.07 0.88 0.60 0.51 0.73 -
P/RPS 0.62 0.56 0.54 0.47 0.17 0.16 0.31 12.23%
P/EPS 21.63 9.25 86.29 5.56 -0.90 -0.89 -6.59 -
EY 4.62 10.81 1.16 18.00 -111.27 -112.06 -15.18 -
DY 2.84 11.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.27 1.20 1.13 0.46 0.39 0.43 13.08%

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