[P&O] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 54.96%
YoY- 92.64%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 259,292 272,638 230,033 256,542 255,636 228,356 183,035 5.97%
PBT 4,587 12,666 -4,459 2,899 -18,076 6,988 1,160 25.73%
Tax -7,939 -4,555 -2,154 -3,880 4,747 12,120 14,645 -
NP -3,352 8,111 -6,613 -981 -13,329 19,108 15,805 -
-
NP to SH -3,352 8,111 -6,613 -981 -13,329 489 -3,437 -0.41%
-
Tax Rate 173.08% 35.96% - 133.84% - -173.44% -1,262.50% -
Total Cost 262,644 264,527 236,646 257,523 268,965 209,248 167,230 7.81%
-
Net Worth 200,713 220,375 228,788 223,563 224,863 244,743 247,940 -3.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,622 7,772 8,045 7,355 7,442 7,438 29,747 -17.14%
Div Payout % 0.00% 95.83% 0.00% 0.00% 0.00% 1,521.22% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 200,713 220,375 228,788 223,563 224,863 244,743 247,940 -3.45%
NOSH 102,929 102,500 105,920 96,363 99,058 99,489 99,176 0.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.29% 2.98% -2.87% -0.38% -5.21% 8.37% 8.63% -
ROE -1.67% 3.68% -2.89% -0.44% -5.93% 0.20% -1.39% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 251.91 265.99 217.17 266.22 258.06 229.53 184.56 5.31%
EPS -3.26 7.91 -6.24 -1.02 -13.46 0.49 -3.47 -1.03%
DPS 9.25 7.58 7.60 7.63 7.50 7.50 30.00 -17.79%
NAPS 1.95 2.15 2.16 2.32 2.27 2.46 2.50 -4.05%
Adjusted Per Share Value based on latest NOSH - 96,363
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 87.55 92.06 77.67 86.63 86.32 77.11 61.80 5.97%
EPS -1.13 2.74 -2.23 -0.33 -4.50 0.17 -1.16 -0.43%
DPS 3.25 2.62 2.72 2.48 2.51 2.51 10.04 -17.13%
NAPS 0.6777 0.7441 0.7725 0.7549 0.7593 0.8264 0.8372 -3.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 0.89 0.96 1.01 0.80 1.11 1.26 -
P/RPS 0.32 0.33 0.44 0.38 0.31 0.48 0.68 -11.80%
P/EPS -24.57 11.25 -15.38 -99.21 -5.95 225.83 -36.36 -6.32%
EY -4.07 8.89 -6.50 -1.01 -16.82 0.44 -2.75 6.74%
DY 11.56 8.52 7.91 7.56 9.38 6.76 23.81 -11.34%
P/NAPS 0.41 0.41 0.44 0.44 0.35 0.45 0.50 -3.25%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 20/02/04 18/02/03 28/02/02 28/02/01 -
Price 0.83 0.90 0.94 0.95 0.74 1.21 1.44 -
P/RPS 0.33 0.34 0.43 0.36 0.29 0.53 0.78 -13.35%
P/EPS -25.49 11.37 -15.06 -93.32 -5.50 246.18 -41.55 -7.81%
EY -3.92 8.79 -6.64 -1.07 -18.18 0.41 -2.41 8.44%
DY 11.14 8.43 8.08 8.03 10.14 6.20 20.83 -9.90%
P/NAPS 0.43 0.42 0.44 0.41 0.33 0.49 0.58 -4.86%

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