[P&O] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -73.48%
YoY- 105.0%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 577,926 535,419 477,574 422,614 359,524 262,649 259,292 14.27%
PBT 60,105 58,277 60,495 10,198 -55,582 -7,951 4,587 53.48%
Tax -15,547 -17,672 -25,950 -7,956 10,753 -2,879 -7,939 11.84%
NP 44,558 40,605 34,545 2,242 -44,829 -10,830 -3,352 -
-
NP to SH 44,558 40,605 34,545 2,242 -44,829 -10,830 -3,352 -
-
Tax Rate 25.87% 30.32% 42.90% 78.02% - - 173.08% -
Total Cost 533,368 494,814 443,029 420,372 404,353 273,479 262,644 12.52%
-
Net Worth 246,515 215,896 189,209 166,312 138,818 177,643 200,713 3.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 29,643 13,761 - - 2,006 11,871 9,622 20.60%
Div Payout % 66.53% 33.89% - - 0.00% 0.00% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 246,515 215,896 189,209 166,312 138,818 177,643 200,713 3.48%
NOSH 244,075 242,580 242,575 127,932 105,968 105,740 102,929 15.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.71% 7.58% 7.23% 0.53% -12.47% -4.12% -1.29% -
ROE 18.08% 18.81% 18.26% 1.35% -32.29% -6.10% -1.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 236.78 220.72 196.88 330.34 339.28 248.39 251.91 -1.02%
EPS 18.26 16.74 14.24 1.75 -42.30 -10.24 -3.26 -
DPS 12.10 5.60 0.00 0.00 1.88 11.25 9.25 4.57%
NAPS 1.01 0.89 0.78 1.30 1.31 1.68 1.95 -10.37%
Adjusted Per Share Value based on latest NOSH - 127,932
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 195.15 180.79 161.26 142.70 121.40 88.69 87.55 14.27%
EPS 15.05 13.71 11.66 0.76 -15.14 -3.66 -1.13 -
DPS 10.01 4.65 0.00 0.00 0.68 4.01 3.25 20.60%
NAPS 0.8324 0.729 0.6389 0.5616 0.4687 0.5998 0.6777 3.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.31 0.90 0.88 0.55 0.50 0.75 0.80 -
P/RPS 0.55 0.41 0.45 0.17 0.15 0.30 0.32 9.43%
P/EPS 7.18 5.38 6.18 31.38 -1.18 -7.32 -24.57 -
EY 13.94 18.60 16.18 3.19 -84.61 -13.66 -4.07 -
DY 9.24 6.22 0.00 0.00 3.76 15.00 11.56 -3.66%
P/NAPS 1.30 1.01 1.13 0.42 0.38 0.45 0.41 21.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 22/02/12 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 -
Price 1.28 1.07 0.88 0.60 0.51 0.73 0.83 -
P/RPS 0.54 0.48 0.45 0.18 0.15 0.29 0.33 8.54%
P/EPS 7.01 6.39 6.18 34.24 -1.21 -7.13 -25.49 -
EY 14.26 15.64 16.18 2.92 -82.95 -14.03 -3.92 -
DY 9.45 5.23 0.00 0.00 3.69 15.41 11.14 -2.70%
P/NAPS 1.27 1.20 1.13 0.46 0.39 0.43 0.43 19.76%

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