[P&O] YoY TTM Result on 31-Dec-2002 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -22.57%
YoY- -2825.77%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 272,638 230,033 256,542 255,636 228,356 183,035 147,732 -0.64%
PBT 12,666 -4,459 2,899 -18,076 6,988 1,160 65,045 1.75%
Tax -4,555 -2,154 -3,880 4,747 12,120 14,645 -4,054 -0.12%
NP 8,111 -6,613 -981 -13,329 19,108 15,805 60,991 2.16%
-
NP to SH 8,111 -6,613 -981 -13,329 489 -3,437 60,991 2.16%
-
Tax Rate 35.96% - 133.84% - -173.44% -1,262.50% 6.23% -
Total Cost 264,527 236,646 257,523 268,965 209,248 167,230 86,741 -1.17%
-
Net Worth 220,375 228,788 223,563 224,863 244,743 247,940 182,600 -0.19%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,772 8,045 7,355 7,442 7,438 29,747 29,938 1.44%
Div Payout % 95.83% 0.00% 0.00% 0.00% 1,521.22% 0.00% 49.09% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 220,375 228,788 223,563 224,863 244,743 247,940 182,600 -0.19%
NOSH 102,500 105,920 96,363 99,058 99,489 99,176 91,300 -0.12%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.98% -2.87% -0.38% -5.21% 8.37% 8.63% 41.28% -
ROE 3.68% -2.89% -0.44% -5.93% 0.20% -1.39% 33.40% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 265.99 217.17 266.22 258.06 229.53 184.56 161.81 -0.52%
EPS 7.91 -6.24 -1.02 -13.46 0.49 -3.47 66.80 2.29%
DPS 7.58 7.60 7.63 7.50 7.50 30.00 32.79 1.56%
NAPS 2.15 2.16 2.32 2.27 2.46 2.50 2.00 -0.07%
Adjusted Per Share Value based on latest NOSH - 99,058
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 92.06 77.67 86.63 86.32 77.11 61.80 49.88 -0.64%
EPS 2.74 -2.23 -0.33 -4.50 0.17 -1.16 20.59 2.16%
DPS 2.62 2.72 2.48 2.51 2.51 10.04 10.11 1.44%
NAPS 0.7441 0.7725 0.7549 0.7593 0.8264 0.8372 0.6166 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.89 0.96 1.01 0.80 1.11 1.26 0.00 -
P/RPS 0.33 0.44 0.38 0.31 0.48 0.68 0.00 -100.00%
P/EPS 11.25 -15.38 -99.21 -5.95 225.83 -36.36 0.00 -100.00%
EY 8.89 -6.50 -1.01 -16.82 0.44 -2.75 0.00 -100.00%
DY 8.52 7.91 7.56 9.38 6.76 23.81 0.00 -100.00%
P/NAPS 0.41 0.44 0.44 0.35 0.45 0.50 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 24/02/05 20/02/04 18/02/03 28/02/02 28/02/01 - -
Price 0.90 0.94 0.95 0.74 1.21 1.44 0.00 -
P/RPS 0.34 0.43 0.36 0.29 0.53 0.78 0.00 -100.00%
P/EPS 11.37 -15.06 -93.32 -5.50 246.18 -41.55 0.00 -100.00%
EY 8.79 -6.64 -1.07 -18.18 0.41 -2.41 0.00 -100.00%
DY 8.43 8.08 8.03 10.14 6.20 20.83 0.00 -100.00%
P/NAPS 0.42 0.44 0.41 0.33 0.49 0.58 0.00 -100.00%

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