[P&O] YoY TTM Result on 31-Dec-2008 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -37.44%
YoY- -313.93%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 535,419 477,574 422,614 359,524 262,649 259,292 272,638 11.89%
PBT 58,277 60,495 10,198 -55,582 -7,951 4,587 12,666 28.95%
Tax -17,672 -25,950 -7,956 10,753 -2,879 -7,939 -4,555 25.33%
NP 40,605 34,545 2,242 -44,829 -10,830 -3,352 8,111 30.77%
-
NP to SH 40,605 34,545 2,242 -44,829 -10,830 -3,352 8,111 30.77%
-
Tax Rate 30.32% 42.90% 78.02% - - 173.08% 35.96% -
Total Cost 494,814 443,029 420,372 404,353 273,479 262,644 264,527 10.99%
-
Net Worth 215,896 189,209 166,312 138,818 177,643 200,713 220,375 -0.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,761 - - 2,006 11,871 9,622 7,772 9.98%
Div Payout % 33.89% - - 0.00% 0.00% 0.00% 95.83% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 215,896 189,209 166,312 138,818 177,643 200,713 220,375 -0.34%
NOSH 242,580 242,575 127,932 105,968 105,740 102,929 102,500 15.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.58% 7.23% 0.53% -12.47% -4.12% -1.29% 2.98% -
ROE 18.81% 18.26% 1.35% -32.29% -6.10% -1.67% 3.68% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 220.72 196.88 330.34 339.28 248.39 251.91 265.99 -3.06%
EPS 16.74 14.24 1.75 -42.30 -10.24 -3.26 7.91 13.30%
DPS 5.60 0.00 0.00 1.88 11.25 9.25 7.58 -4.91%
NAPS 0.89 0.78 1.30 1.31 1.68 1.95 2.15 -13.66%
Adjusted Per Share Value based on latest NOSH - 105,968
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 180.79 161.26 142.70 121.40 88.69 87.55 92.06 11.89%
EPS 13.71 11.66 0.76 -15.14 -3.66 -1.13 2.74 30.76%
DPS 4.65 0.00 0.00 0.68 4.01 3.25 2.62 10.02%
NAPS 0.729 0.6389 0.5616 0.4687 0.5998 0.6777 0.7441 -0.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.90 0.88 0.55 0.50 0.75 0.80 0.89 -
P/RPS 0.41 0.45 0.17 0.15 0.30 0.32 0.33 3.68%
P/EPS 5.38 6.18 31.38 -1.18 -7.32 -24.57 11.25 -11.56%
EY 18.60 16.18 3.19 -84.61 -13.66 -4.07 8.89 13.08%
DY 6.22 0.00 0.00 3.76 15.00 11.56 8.52 -5.10%
P/NAPS 1.01 1.13 0.42 0.38 0.45 0.41 0.41 16.20%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 22/02/06 -
Price 1.07 0.88 0.60 0.51 0.73 0.83 0.90 -
P/RPS 0.48 0.45 0.18 0.15 0.29 0.33 0.34 5.91%
P/EPS 6.39 6.18 34.24 -1.21 -7.13 -25.49 11.37 -9.15%
EY 15.64 16.18 2.92 -82.95 -14.03 -3.92 8.79 10.07%
DY 5.23 0.00 0.00 3.69 15.41 11.14 8.43 -7.64%
P/NAPS 1.20 1.13 0.46 0.39 0.43 0.43 0.42 19.11%

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