Highlights

[P&O] QoQ Quarter Result on 2018-09-30 [#4]

Stock [P&O]: PACIFIC & ORIENT BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     401.00%    YoY -     522.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 77,558 79,794 76,884 83,220 77,247 82,586 78,037 -0.41%
  QoQ % -2.80% 3.78% -7.61% 7.73% -6.46% 5.83% -
  Horiz. % 99.39% 102.25% 98.52% 106.64% 98.99% 105.83% 100.00%
PBT -5,108 18,876 7,455 -2,863 -7,008 7,857 7,194 -
  QoQ % -127.06% 153.20% 360.39% 59.15% -189.19% 9.22% -
  Horiz. % -71.00% 262.39% 103.63% -39.80% -97.41% 109.22% 100.00%
Tax -782 -4,614 -7,302 -2,357 -921 -4,008 -1,793 -42.40%
  QoQ % 83.05% 36.81% -209.80% -155.92% 77.02% -123.54% -
  Horiz. % 43.61% 257.33% 407.25% 131.46% 51.37% 223.54% 100.00%
NP -5,890 14,262 153 -5,220 -7,929 3,849 5,401 -
  QoQ % -141.30% 9,221.57% 102.93% 34.17% -306.00% -28.74% -
  Horiz. % -109.05% 264.06% 2.83% -96.65% -146.81% 71.26% 100.00%
NP to SH -6,913 8,103 -2,692 -8,229 -9,449 -1,919 -276 751.05%
  QoQ % -185.31% 401.00% 67.29% 12.91% -392.39% -595.29% -
  Horiz. % 2,504.71% -2,935.87% 975.36% 2,981.52% 3,423.55% 695.29% 100.00%
Tax Rate - % 24.44 % 97.95 % - % - % 51.01 % 24.92 % -
  QoQ % 0.00% -75.05% 0.00% 0.00% 0.00% 104.70% -
  Horiz. % 0.00% 98.07% 393.06% 0.00% 0.00% 204.70% 100.00%
Total Cost 83,448 65,532 76,731 88,440 85,176 78,737 72,636 9.66%
  QoQ % 27.34% -14.60% -13.24% 3.83% 8.18% 8.40% -
  Horiz. % 114.89% 90.22% 105.64% 121.76% 117.26% 108.40% 100.00%
Net Worth 309,121 324,333 321,869 298,890 342,198 356,378 375,387 -12.11%
  QoQ % -4.69% 0.77% 7.69% -12.66% -3.98% -5.06% -
  Horiz. % 82.35% 86.40% 85.74% 79.62% 91.16% 94.94% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,838 3,435 3,438 3,113 5,899 3,540 3,541 54.89%
  QoQ % 99.05% -0.09% 10.45% -47.23% 66.66% -0.03% -
  Horiz. % 193.12% 97.02% 97.10% 87.92% 166.60% 99.97% 100.00%
Div Payout % - % 42.40 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 309,121 324,333 321,869 298,890 342,198 356,378 375,387 -12.11%
  QoQ % -4.69% 0.77% 7.69% -12.66% -3.98% -5.06% -
  Horiz. % 82.35% 86.40% 85.74% 79.62% 91.16% 94.94% 100.00%
NOSH 273,559 274,859 275,102 249,075 235,999 236,012 236,093 10.29%
  QoQ % -0.47% -0.09% 10.45% 5.54% -0.01% -0.03% -
  Horiz. % 115.87% 116.42% 116.52% 105.50% 99.96% 99.97% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.59 % 17.87 % 0.20 % -6.27 % -10.26 % 4.66 % 6.92 % -
  QoQ % -142.47% 8,835.00% 103.19% 38.89% -320.17% -32.66% -
  Horiz. % -109.68% 258.24% 2.89% -90.61% -148.27% 67.34% 100.00%
ROE -2.24 % 2.50 % -0.84 % -2.75 % -2.76 % -0.54 % -0.07 % 901.59%
  QoQ % -189.60% 397.62% 69.45% 0.36% -411.11% -671.43% -
  Horiz. % 3,200.00% -3,571.43% 1,200.00% 3,928.57% 3,942.86% 771.43% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.35 29.03 27.95 33.41 32.73 34.99 33.05 -9.70%
  QoQ % -2.34% 3.86% -16.34% 2.08% -6.46% 5.87% -
  Horiz. % 85.78% 87.84% 84.57% 101.09% 99.03% 105.87% 100.00%
EPS -2.53 2.95 -0.98 -3.30 -4.00 -0.81 -0.12 658.95%
  QoQ % -185.76% 401.02% 70.30% 17.50% -393.83% -575.00% -
  Horiz. % 2,108.33% -2,458.33% 816.67% 2,750.00% 3,333.33% 675.00% 100.00%
DPS 2.50 1.25 1.25 1.25 2.50 1.50 1.50 40.44%
  QoQ % 100.00% 0.00% 0.00% -50.00% 66.67% 0.00% -
  Horiz. % 166.67% 83.33% 83.33% 83.33% 166.67% 100.00% 100.00%
NAPS 1.1300 1.1800 1.1700 1.2000 1.4500 1.5100 1.5900 -20.31%
  QoQ % -4.24% 0.85% -2.50% -17.24% -3.97% -5.03% -
  Horiz. % 71.07% 74.21% 73.58% 75.47% 91.19% 94.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 286,946
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.03 27.81 26.79 29.00 26.92 28.78 27.20 -0.42%
  QoQ % -2.80% 3.81% -7.62% 7.73% -6.46% 5.81% -
  Horiz. % 99.38% 102.24% 98.49% 106.62% 98.97% 105.81% 100.00%
EPS -2.41 2.82 -0.94 -2.87 -3.29 -0.67 -0.10 729.52%
  QoQ % -185.46% 400.00% 67.25% 12.77% -391.04% -570.00% -
  Horiz. % 2,410.00% -2,820.00% 940.00% 2,870.00% 3,290.00% 670.00% 100.00%
DPS 2.38 1.20 1.20 1.09 2.06 1.23 1.23 55.09%
  QoQ % 98.33% 0.00% 10.09% -47.09% 67.48% 0.00% -
  Horiz. % 193.50% 97.56% 97.56% 88.62% 167.48% 100.00% 100.00%
NAPS 1.0773 1.1303 1.1217 1.0416 1.1926 1.2420 1.3082 -12.11%
  QoQ % -4.69% 0.77% 7.69% -12.66% -3.98% -5.06% -
  Horiz. % 82.35% 86.40% 85.74% 79.62% 91.16% 94.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0000 1.0500 1.0500 1.0900 1.2400 1.2700 1.3000 -
P/RPS 3.53 3.62 3.76 3.26 3.79 3.63 3.93 -6.89%
  QoQ % -2.49% -3.72% 15.34% -13.98% 4.41% -7.63% -
  Horiz. % 89.82% 92.11% 95.67% 82.95% 96.44% 92.37% 100.00%
P/EPS -39.57 35.62 -107.30 -32.99 -30.97 -156.19 -1,112.03 -89.12%
  QoQ % -211.09% 133.20% -225.25% -6.52% 80.17% 85.95% -
  Horiz. % 3.56% -3.20% 9.65% 2.97% 2.78% 14.05% 100.00%
EY -2.53 2.81 -0.93 -3.03 -3.23 -0.64 -0.09 818.92%
  QoQ % -190.04% 402.15% 69.31% 6.19% -404.69% -611.11% -
  Horiz. % 2,811.11% -3,122.22% 1,033.33% 3,366.67% 3,588.89% 711.11% 100.00%
DY 2.50 1.19 1.19 1.15 2.02 1.18 1.15 67.58%
  QoQ % 110.08% 0.00% 3.48% -43.07% 71.19% 2.61% -
  Horiz. % 217.39% 103.48% 103.48% 100.00% 175.65% 102.61% 100.00%
P/NAPS 0.88 0.89 0.90 0.91 0.86 0.84 0.82 4.81%
  QoQ % -1.12% -1.11% -1.10% 5.81% 2.38% 2.44% -
  Horiz. % 107.32% 108.54% 109.76% 110.98% 104.88% 102.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 29/11/18 29/08/18 30/05/18 22/02/18 29/11/17 30/08/17 -
Price 1.0000 1.0100 1.0500 1.0600 1.3000 1.2700 1.2600 -
P/RPS 3.53 3.48 3.76 3.17 3.97 3.63 3.81 -4.95%
  QoQ % 1.44% -7.45% 18.61% -20.15% 9.37% -4.72% -
  Horiz. % 92.65% 91.34% 98.69% 83.20% 104.20% 95.28% 100.00%
P/EPS -39.57 34.26 -107.30 -32.08 -32.47 -156.19 -1,077.82 -88.89%
  QoQ % -215.50% 131.93% -234.48% 1.20% 79.21% 85.51% -
  Horiz. % 3.67% -3.18% 9.96% 2.98% 3.01% 14.49% 100.00%
EY -2.53 2.92 -0.93 -3.12 -3.08 -0.64 -0.09 818.92%
  QoQ % -186.64% 413.98% 70.19% -1.30% -381.25% -611.11% -
  Horiz. % 2,811.11% -3,244.44% 1,033.33% 3,466.67% 3,422.22% 711.11% 100.00%
DY 2.50 1.24 1.19 1.18 1.92 1.18 1.19 63.81%
  QoQ % 101.61% 4.20% 0.85% -38.54% 62.71% -0.84% -
  Horiz. % 210.08% 104.20% 100.00% 99.16% 161.34% 99.16% 100.00%
P/NAPS 0.88 0.86 0.90 0.88 0.90 0.84 0.79 7.44%
  QoQ % 2.33% -4.44% 2.27% -2.22% 7.14% 6.33% -
  Horiz. % 111.39% 108.86% 113.92% 111.39% 113.92% 106.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers