[P&O] YoY TTM Result on 31-Dec-2005 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 2691.37%
YoY- 222.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 359,524 262,649 259,292 272,638 230,033 256,542 255,636 5.84%
PBT -55,582 -7,951 4,587 12,666 -4,459 2,899 -18,076 20.56%
Tax 10,753 -2,879 -7,939 -4,555 -2,154 -3,880 4,747 14.58%
NP -44,829 -10,830 -3,352 8,111 -6,613 -981 -13,329 22.38%
-
NP to SH -44,829 -10,830 -3,352 8,111 -6,613 -981 -13,329 22.38%
-
Tax Rate - - 173.08% 35.96% - 133.84% - -
Total Cost 404,353 273,479 262,644 264,527 236,646 257,523 268,965 7.02%
-
Net Worth 138,818 177,643 200,713 220,375 228,788 223,563 224,863 -7.71%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,006 11,871 9,622 7,772 8,045 7,355 7,442 -19.61%
Div Payout % 0.00% 0.00% 0.00% 95.83% 0.00% 0.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 138,818 177,643 200,713 220,375 228,788 223,563 224,863 -7.71%
NOSH 105,968 105,740 102,929 102,500 105,920 96,363 99,058 1.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -12.47% -4.12% -1.29% 2.98% -2.87% -0.38% -5.21% -
ROE -32.29% -6.10% -1.67% 3.68% -2.89% -0.44% -5.93% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 339.28 248.39 251.91 265.99 217.17 266.22 258.06 4.66%
EPS -42.30 -10.24 -3.26 7.91 -6.24 -1.02 -13.46 21.00%
DPS 1.88 11.25 9.25 7.58 7.60 7.63 7.50 -20.57%
NAPS 1.31 1.68 1.95 2.15 2.16 2.32 2.27 -8.74%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 121.40 88.69 87.55 92.06 77.67 86.63 86.32 5.84%
EPS -15.14 -3.66 -1.13 2.74 -2.23 -0.33 -4.50 22.38%
DPS 0.68 4.01 3.25 2.62 2.72 2.48 2.51 -19.54%
NAPS 0.4687 0.5998 0.6777 0.7441 0.7725 0.7549 0.7593 -7.71%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.75 0.80 0.89 0.96 1.01 0.80 -
P/RPS 0.15 0.30 0.32 0.33 0.44 0.38 0.31 -11.38%
P/EPS -1.18 -7.32 -24.57 11.25 -15.38 -99.21 -5.95 -23.61%
EY -84.61 -13.66 -4.07 8.89 -6.50 -1.01 -16.82 30.86%
DY 3.76 15.00 11.56 8.52 7.91 7.56 9.38 -14.12%
P/NAPS 0.38 0.45 0.41 0.41 0.44 0.44 0.35 1.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/02/09 21/02/08 28/02/07 22/02/06 24/02/05 20/02/04 18/02/03 -
Price 0.51 0.73 0.83 0.90 0.94 0.95 0.74 -
P/RPS 0.15 0.29 0.33 0.34 0.43 0.36 0.29 -10.39%
P/EPS -1.21 -7.13 -25.49 11.37 -15.06 -93.32 -5.50 -22.28%
EY -82.95 -14.03 -3.92 8.79 -6.64 -1.07 -18.18 28.75%
DY 3.69 15.41 11.14 8.43 8.08 8.03 10.14 -15.49%
P/NAPS 0.39 0.43 0.43 0.42 0.44 0.41 0.33 2.82%

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