[P&O] YoY Quarter Result on 31-Mar-2010 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 115.21%
YoY- 29.36%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 141,842 161,647 154,001 134,834 111,637 94,998 63,585 14.29%
PBT 18,990 2,101 12,814 5,228 3,584 -16,965 -392 -
Tax -5,030 -791 -3,766 -1,981 -1,074 3,505 1,731 -
NP 13,960 1,310 9,048 3,247 2,510 -13,460 1,339 47.75%
-
NP to SH 13,960 1,310 9,048 3,247 2,510 -13,460 1,339 47.75%
-
Tax Rate 26.49% 37.65% 29.39% 37.89% 29.97% - - -
Total Cost 127,882 160,337 144,953 131,587 109,127 108,458 62,246 12.73%
-
Net Worth 253,375 217,509 201,613 145,517 140,264 162,987 199,268 4.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,923 7,662 1,475 - - - 3,953 -4.90%
Div Payout % 20.94% 584.91% 16.30% - - - 295.28% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,375 217,509 201,613 145,517 140,264 162,987 199,268 4.08%
NOSH 243,630 247,169 245,869 108,595 105,462 107,939 105,433 14.96%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.84% 0.81% 5.88% 2.41% 2.25% -14.17% 2.11% -
ROE 5.51% 0.60% 4.49% 2.23% 1.79% -8.26% 0.67% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 58.22 65.40 62.64 124.16 105.86 88.01 60.31 -0.58%
EPS 5.73 0.53 3.68 2.99 2.38 -12.47 1.27 28.51%
DPS 1.20 3.10 0.60 0.00 0.00 0.00 3.75 -17.28%
NAPS 1.04 0.88 0.82 1.34 1.33 1.51 1.89 -9.46%
Adjusted Per Share Value based on latest NOSH - 108,595
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.90 54.58 52.00 45.53 37.70 32.08 21.47 14.29%
EPS 4.71 0.44 3.06 1.10 0.85 -4.55 0.45 47.84%
DPS 0.99 2.59 0.50 0.00 0.00 0.00 1.34 -4.91%
NAPS 0.8556 0.7345 0.6808 0.4914 0.4736 0.5504 0.6729 4.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.41 0.94 0.79 0.63 0.50 0.71 0.83 -
P/RPS 2.42 1.44 1.26 0.51 0.47 0.81 1.38 9.80%
P/EPS 24.61 177.36 21.47 21.07 21.01 -5.69 65.35 -15.00%
EY 4.06 0.56 4.66 4.75 4.76 -17.56 1.53 17.64%
DY 0.85 3.30 0.76 0.00 0.00 0.00 4.52 -24.28%
P/NAPS 1.36 1.07 0.96 0.47 0.38 0.47 0.44 20.67%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 25/05/10 29/05/09 23/05/08 28/05/07 -
Price 1.74 0.93 0.80 0.61 0.50 0.72 0.80 -
P/RPS 2.99 1.42 1.28 0.49 0.47 0.82 1.33 14.44%
P/EPS 30.37 175.47 21.74 20.40 21.01 -5.77 62.99 -11.43%
EY 3.29 0.57 4.60 4.90 4.76 -17.32 1.59 12.87%
DY 0.69 3.33 0.75 0.00 0.00 0.00 4.69 -27.32%
P/NAPS 1.67 1.06 0.98 0.46 0.38 0.48 0.42 25.84%

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