[P&O] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -242.85%
YoY- -41.02%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,695 120,855 114,730 115,514 85,394 63,082 57,305 16.13%
PBT 12,468 2,973 13,975 -27,495 -20,771 -2,353 16,389 -4.45%
Tax -4,023 -2,221 -4,369 6,143 5,630 -576 -5,252 -4.34%
NP 8,445 752 9,606 -21,352 -15,141 -2,929 11,137 -4.50%
-
NP to SH 8,445 752 9,606 -21,352 -15,141 -2,929 11,137 -4.50%
-
Tax Rate 32.27% 74.71% 31.26% - - - 32.05% -
Total Cost 132,250 120,103 105,124 136,866 100,535 66,011 46,168 19.15%
-
Net Worth 246,515 215,896 189,209 166,312 138,818 177,643 200,713 3.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,030 - - - - - - -
Div Payout % 106.94% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 246,515 215,896 189,209 166,312 138,818 177,643 200,713 3.48%
NOSH 244,075 242,580 242,575 127,932 105,968 105,740 102,929 15.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.00% 0.62% 8.37% -18.48% -17.73% -4.64% 19.43% -
ROE 3.43% 0.35% 5.08% -12.84% -10.91% -1.65% 5.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.64 49.82 47.30 90.29 80.58 59.66 55.67 0.58%
EPS 3.46 0.31 3.96 -16.69 -14.28 -2.77 10.82 -17.29%
DPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.89 0.78 1.30 1.31 1.68 1.95 -10.37%
Adjusted Per Share Value based on latest NOSH - 127,932
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.51 40.81 38.74 39.01 28.83 21.30 19.35 16.13%
EPS 2.85 0.25 3.24 -7.21 -5.11 -0.99 3.76 -4.50%
DPS 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8324 0.729 0.6389 0.5616 0.4687 0.5998 0.6777 3.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.31 0.90 0.88 0.55 0.50 0.75 0.80 -
P/RPS 2.27 1.81 1.86 0.61 0.62 1.26 1.44 7.87%
P/EPS 37.86 290.32 22.22 -3.30 -3.50 -27.08 7.39 31.26%
EY 2.64 0.34 4.50 -30.35 -28.58 -3.69 13.53 -23.82%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.01 1.13 0.42 0.38 0.45 0.41 21.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 22/02/12 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 -
Price 1.28 1.07 0.88 0.60 0.51 0.73 0.83 -
P/RPS 2.22 2.15 1.86 0.66 0.63 1.22 1.49 6.86%
P/EPS 36.99 345.16 22.22 -3.59 -3.57 -26.35 7.67 29.95%
EY 2.70 0.29 4.50 -27.82 -28.02 -3.79 13.04 -23.06%
DY 2.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.20 1.13 0.46 0.39 0.43 0.43 19.76%

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