[P&O] YoY Quarter Result on 31-Mar-2009 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 116.58%
YoY- 118.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 161,647 154,001 134,834 111,637 94,998 63,585 66,721 15.87%
PBT 2,101 12,814 5,228 3,584 -16,965 -392 793 17.61%
Tax -791 -3,766 -1,981 -1,074 3,505 1,731 -636 3.69%
NP 1,310 9,048 3,247 2,510 -13,460 1,339 157 42.37%
-
NP to SH 1,310 9,048 3,247 2,510 -13,460 1,339 157 42.37%
-
Tax Rate 37.65% 29.39% 37.89% 29.97% - - 80.20% -
Total Cost 160,337 144,953 131,587 109,127 108,458 62,246 66,564 15.76%
-
Net Worth 217,509 201,613 145,517 140,264 162,987 199,268 219,799 -0.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,662 1,475 - - - 3,953 - -
Div Payout % 584.91% 16.30% - - - 295.28% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 217,509 201,613 145,517 140,264 162,987 199,268 219,799 -0.17%
NOSH 247,169 245,869 108,595 105,462 107,939 105,433 104,666 15.38%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.81% 5.88% 2.41% 2.25% -14.17% 2.11% 0.24% -
ROE 0.60% 4.49% 2.23% 1.79% -8.26% 0.67% 0.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.40 62.64 124.16 105.86 88.01 60.31 63.75 0.42%
EPS 0.53 3.68 2.99 2.38 -12.47 1.27 0.15 23.39%
DPS 3.10 0.60 0.00 0.00 0.00 3.75 0.00 -
NAPS 0.88 0.82 1.34 1.33 1.51 1.89 2.10 -13.48%
Adjusted Per Share Value based on latest NOSH - 105,462
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.58 52.00 45.53 37.70 32.08 21.47 22.53 15.87%
EPS 0.44 3.06 1.10 0.85 -4.55 0.45 0.05 43.63%
DPS 2.59 0.50 0.00 0.00 0.00 1.34 0.00 -
NAPS 0.7345 0.6808 0.4914 0.4736 0.5504 0.6729 0.7422 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.94 0.79 0.63 0.50 0.71 0.83 0.89 -
P/RPS 1.44 1.26 0.51 0.47 0.81 1.38 1.40 0.47%
P/EPS 177.36 21.47 21.07 21.01 -5.69 65.35 593.33 -18.21%
EY 0.56 4.66 4.75 4.76 -17.56 1.53 0.17 21.95%
DY 3.30 0.76 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 1.07 0.96 0.47 0.38 0.47 0.44 0.42 16.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 25/05/10 29/05/09 23/05/08 28/05/07 29/05/06 -
Price 0.93 0.80 0.61 0.50 0.72 0.80 0.88 -
P/RPS 1.42 1.28 0.49 0.47 0.82 1.33 1.38 0.47%
P/EPS 175.47 21.74 20.40 21.01 -5.77 62.99 586.67 -18.20%
EY 0.57 4.60 4.90 4.76 -17.32 1.59 0.17 22.31%
DY 3.33 0.75 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 1.06 0.98 0.46 0.38 0.48 0.42 0.42 16.66%

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