[P&O] YoY TTM Result on 31-Dec-2007 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -434.67%
YoY- -223.09%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 477,574 422,614 359,524 262,649 259,292 272,638 230,033 12.94%
PBT 60,495 10,198 -55,582 -7,951 4,587 12,666 -4,459 -
Tax -25,950 -7,956 10,753 -2,879 -7,939 -4,555 -2,154 51.37%
NP 34,545 2,242 -44,829 -10,830 -3,352 8,111 -6,613 -
-
NP to SH 34,545 2,242 -44,829 -10,830 -3,352 8,111 -6,613 -
-
Tax Rate 42.90% 78.02% - - 173.08% 35.96% - -
Total Cost 443,029 420,372 404,353 273,479 262,644 264,527 236,646 11.01%
-
Net Worth 189,209 166,312 138,818 177,643 200,713 220,375 228,788 -3.11%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 2,006 11,871 9,622 7,772 8,045 -
Div Payout % - - 0.00% 0.00% 0.00% 95.83% 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 189,209 166,312 138,818 177,643 200,713 220,375 228,788 -3.11%
NOSH 242,575 127,932 105,968 105,740 102,929 102,500 105,920 14.80%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.23% 0.53% -12.47% -4.12% -1.29% 2.98% -2.87% -
ROE 18.26% 1.35% -32.29% -6.10% -1.67% 3.68% -2.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 196.88 330.34 339.28 248.39 251.91 265.99 217.17 -1.62%
EPS 14.24 1.75 -42.30 -10.24 -3.26 7.91 -6.24 -
DPS 0.00 0.00 1.88 11.25 9.25 7.58 7.60 -
NAPS 0.78 1.30 1.31 1.68 1.95 2.15 2.16 -15.60%
Adjusted Per Share Value based on latest NOSH - 105,740
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 161.26 142.70 121.40 88.69 87.55 92.06 77.67 12.94%
EPS 11.66 0.76 -15.14 -3.66 -1.13 2.74 -2.23 -
DPS 0.00 0.00 0.68 4.01 3.25 2.62 2.72 -
NAPS 0.6389 0.5616 0.4687 0.5998 0.6777 0.7441 0.7725 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.55 0.50 0.75 0.80 0.89 0.96 -
P/RPS 0.45 0.17 0.15 0.30 0.32 0.33 0.44 0.37%
P/EPS 6.18 31.38 -1.18 -7.32 -24.57 11.25 -15.38 -
EY 16.18 3.19 -84.61 -13.66 -4.07 8.89 -6.50 -
DY 0.00 0.00 3.76 15.00 11.56 8.52 7.91 -
P/NAPS 1.13 0.42 0.38 0.45 0.41 0.41 0.44 17.01%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 22/02/06 24/02/05 -
Price 0.88 0.60 0.51 0.73 0.83 0.90 0.94 -
P/RPS 0.45 0.18 0.15 0.29 0.33 0.34 0.43 0.76%
P/EPS 6.18 34.24 -1.21 -7.13 -25.49 11.37 -15.06 -
EY 16.18 2.92 -82.95 -14.03 -3.92 8.79 -6.64 -
DY 0.00 0.00 3.69 15.41 11.14 8.43 8.08 -
P/NAPS 1.13 0.46 0.39 0.43 0.43 0.42 0.44 17.01%

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