[P&O] YoY TTM Result on 31-Mar-2009 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 35.62%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 543,065 496,741 445,811 376,163 294,062 256,156 273,310 12.11%
PBT 47,564 68,081 11,842 -35,033 -24,524 3,402 14,029 22.54%
Tax -14,697 -27,735 -8,863 6,174 -1,105 -5,572 -5,287 18.55%
NP 32,867 40,346 2,979 -28,859 -25,629 -2,170 8,742 24.67%
-
NP to SH 32,867 40,346 2,979 -28,859 -25,629 -2,170 8,742 24.67%
-
Tax Rate 30.90% 40.74% 74.84% - - 163.79% 37.69% -
Total Cost 510,198 456,395 442,832 405,022 319,691 258,326 264,568 11.55%
-
Net Worth 217,509 201,613 145,517 140,264 162,987 199,268 219,799 -0.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 19,948 1,475 - 2,006 7,917 13,576 7,772 16.99%
Div Payout % 60.70% 3.66% - 0.00% 0.00% 0.00% 88.91% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 217,509 201,613 145,517 140,264 162,987 199,268 219,799 -0.17%
NOSH 247,169 245,869 108,595 105,462 107,939 105,433 104,666 15.38%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.05% 8.12% 0.67% -7.67% -8.72% -0.85% 3.20% -
ROE 15.11% 20.01% 2.05% -20.57% -15.72% -1.09% 3.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 219.71 202.03 410.53 356.68 272.43 242.96 261.12 -2.83%
EPS 13.30 16.41 2.74 -27.36 -23.74 -2.06 8.35 8.05%
DPS 8.10 0.60 0.00 1.88 7.33 12.88 7.43 1.44%
NAPS 0.88 0.82 1.34 1.33 1.51 1.89 2.10 -13.48%
Adjusted Per Share Value based on latest NOSH - 105,462
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 183.38 167.73 150.54 127.02 99.30 86.50 92.29 12.11%
EPS 11.10 13.62 1.01 -9.74 -8.65 -0.73 2.95 24.68%
DPS 6.74 0.50 0.00 0.68 2.67 4.58 2.62 17.03%
NAPS 0.7345 0.6808 0.4914 0.4736 0.5504 0.6729 0.7422 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.94 0.79 0.63 0.50 0.71 0.83 0.89 -
P/RPS 0.43 0.39 0.15 0.14 0.26 0.34 0.34 3.98%
P/EPS 7.07 4.81 22.97 -1.83 -2.99 -40.33 10.66 -6.60%
EY 14.15 20.77 4.35 -54.73 -33.44 -2.48 9.38 7.08%
DY 8.62 0.76 0.00 3.76 10.33 15.51 8.34 0.55%
P/NAPS 1.07 0.96 0.47 0.38 0.47 0.44 0.42 16.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 25/05/10 29/05/09 23/05/08 28/05/07 29/05/06 -
Price 0.93 0.80 0.61 0.50 0.72 0.80 0.88 -
P/RPS 0.42 0.40 0.15 0.14 0.26 0.33 0.34 3.58%
P/EPS 6.99 4.88 22.24 -1.83 -3.03 -38.87 10.54 -6.61%
EY 14.30 20.51 4.50 -54.73 -32.98 -2.57 9.49 7.06%
DY 8.71 0.75 0.00 3.76 10.19 16.10 8.44 0.52%
P/NAPS 1.06 0.98 0.46 0.38 0.48 0.42 0.42 16.66%

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