[P&O] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 32.87%
YoY- 110.32%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 558,121 543,065 496,741 445,811 376,163 294,062 256,156 13.84%
PBT 76,994 47,564 68,081 11,842 -35,033 -24,524 3,402 68.10%
Tax -19,786 -14,697 -27,735 -8,863 6,174 -1,105 -5,572 23.49%
NP 57,208 32,867 40,346 2,979 -28,859 -25,629 -2,170 -
-
NP to SH 57,208 32,867 40,346 2,979 -28,859 -25,629 -2,170 -
-
Tax Rate 25.70% 30.90% 40.74% 74.84% - - 163.79% -
Total Cost 500,913 510,198 456,395 442,832 405,022 319,691 258,326 11.65%
-
Net Worth 253,375 217,509 201,613 145,517 140,264 162,987 199,268 4.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 24,905 19,948 1,475 - 2,006 7,917 13,576 10.63%
Div Payout % 43.53% 60.70% 3.66% - 0.00% 0.00% 0.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,375 217,509 201,613 145,517 140,264 162,987 199,268 4.08%
NOSH 243,630 247,169 245,869 108,595 105,462 107,939 105,433 14.96%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.25% 6.05% 8.12% 0.67% -7.67% -8.72% -0.85% -
ROE 22.58% 15.11% 20.01% 2.05% -20.57% -15.72% -1.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 229.09 219.71 202.03 410.53 356.68 272.43 242.96 -0.97%
EPS 23.48 13.30 16.41 2.74 -27.36 -23.74 -2.06 -
DPS 10.20 8.10 0.60 0.00 1.88 7.33 12.88 -3.81%
NAPS 1.04 0.88 0.82 1.34 1.33 1.51 1.89 -9.46%
Adjusted Per Share Value based on latest NOSH - 108,595
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 188.46 183.38 167.73 150.54 127.02 99.30 86.50 13.84%
EPS 19.32 11.10 13.62 1.01 -9.74 -8.65 -0.73 -
DPS 8.41 6.74 0.50 0.00 0.68 2.67 4.58 10.64%
NAPS 0.8556 0.7345 0.6808 0.4914 0.4736 0.5504 0.6729 4.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.41 0.94 0.79 0.63 0.50 0.71 0.83 -
P/RPS 0.62 0.43 0.39 0.15 0.14 0.26 0.34 10.52%
P/EPS 6.00 7.07 4.81 22.97 -1.83 -2.99 -40.33 -
EY 16.65 14.15 20.77 4.35 -54.73 -33.44 -2.48 -
DY 7.23 8.62 0.76 0.00 3.76 10.33 15.51 -11.93%
P/NAPS 1.36 1.07 0.96 0.47 0.38 0.47 0.44 20.67%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 25/05/10 29/05/09 23/05/08 28/05/07 -
Price 1.74 0.93 0.80 0.61 0.50 0.72 0.80 -
P/RPS 0.76 0.42 0.40 0.15 0.14 0.26 0.33 14.90%
P/EPS 7.41 6.99 4.88 22.24 -1.83 -3.03 -38.87 -
EY 13.50 14.30 20.51 4.50 -54.73 -32.98 -2.57 -
DY 5.86 8.71 0.75 0.00 3.76 10.19 16.10 -15.48%
P/NAPS 1.67 1.06 0.98 0.46 0.38 0.48 0.42 25.84%

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