[P&O] QoQ Cumulative Quarter Result on 30-Sep-2020 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- -50.73%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 208,537 144,611 71,157 309,168 236,937 162,901 77,030 94.36%
PBT 3,406 10,624 1,523 -1,575 -5,359 -10,554 -6,708 -
Tax -1,362 -301 -275 -3,729 -1,298 197 756 -
NP 2,044 10,323 1,248 -5,304 -6,657 -10,357 -5,952 -
-
NP to SH 2,447 9,134 1,361 -9,841 -6,529 -6,049 -4,038 -
-
Tax Rate 39.99% 2.83% 18.06% - - - - -
Total Cost 206,493 134,288 69,909 314,472 243,594 173,258 82,982 83.73%
-
Net Worth 291,815 294,493 278,429 270,388 275,878 289,929 286,762 1.17%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 12,850 9,637 6,425 17,668 14,463 12,056 8,115 35.89%
Div Payout % 525.16% 105.52% 472.10% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 291,815 294,493 278,429 270,388 275,878 289,929 286,762 1.17%
NOSH 287,074 287,074 287,074 287,074 287,059 287,059 287,059 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.98% 7.14% 1.75% -1.72% -2.81% -6.36% -7.73% -
ROE 0.84% 3.10% 0.49% -3.64% -2.37% -2.09% -1.41% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 77.89 54.02 26.58 115.49 88.46 56.75 28.47 95.73%
EPS 0.91 3.41 0.51 -3.66 -2.42 -2.24 -1.49 -
DPS 4.80 3.60 2.40 6.60 5.40 4.20 3.00 36.83%
NAPS 1.09 1.10 1.04 1.01 1.03 1.01 1.06 1.87%
Adjusted Per Share Value based on latest NOSH - 287,074
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.49 48.88 24.05 104.50 80.09 55.06 26.04 94.35%
EPS 0.83 3.09 0.46 -3.33 -2.21 -2.04 -1.36 -
DPS 4.34 3.26 2.17 5.97 4.89 4.08 2.74 35.91%
NAPS 0.9864 0.9954 0.9411 0.9139 0.9325 0.98 0.9693 1.17%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.925 0.90 0.87 0.83 0.79 0.86 0.96 -
P/RPS 1.19 1.67 3.27 0.72 0.89 1.52 3.37 -50.07%
P/EPS 101.20 26.38 171.14 -22.58 -32.41 -40.81 -64.32 -
EY 0.99 3.79 0.58 -4.43 -3.09 -2.45 -1.55 -
DY 5.19 4.00 2.76 7.95 6.84 4.88 3.13 40.13%
P/NAPS 0.85 0.82 0.84 0.82 0.77 0.85 0.91 -4.44%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 25/05/21 25/02/21 26/11/20 27/08/20 04/06/20 18/02/20 -
Price 0.96 0.905 0.93 0.84 0.82 0.805 0.94 -
P/RPS 1.23 1.68 3.50 0.73 0.93 1.42 3.30 -48.23%
P/EPS 105.03 26.53 182.94 -22.85 -33.64 -38.20 -62.98 -
EY 0.95 3.77 0.55 -4.38 -2.97 -2.62 -1.59 -
DY 5.00 3.98 2.58 7.86 6.59 5.22 3.19 34.97%
P/NAPS 0.88 0.82 0.89 0.83 0.80 0.80 0.89 -0.75%

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