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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 78,391 85,543 77,558 79,794 76,884 83,220 77,247 0.99%
  QoQ % -8.36% 10.30% -2.80% 3.78% -7.61% 7.73% -
  Horiz. % 101.48% 110.74% 100.40% 103.30% 99.53% 107.73% 100.00%
PBT -4,054 2,782 -5,108 18,876 7,455 -2,863 -7,008 -30.64%
  QoQ % -245.72% 154.46% -127.06% 153.20% 360.39% 59.15% -
  Horiz. % 57.85% -39.70% 72.89% -269.35% -106.38% 40.85% 100.00%
Tax 216 -2,100 -782 -4,614 -7,302 -2,357 -921 -
  QoQ % 110.29% -168.54% 83.05% 36.81% -209.80% -155.92% -
  Horiz. % -23.45% 228.01% 84.91% 500.98% 792.83% 255.92% 100.00%
NP -3,838 682 -5,890 14,262 153 -5,220 -7,929 -38.43%
  QoQ % -662.76% 111.58% -141.30% 9,221.57% 102.93% 34.17% -
  Horiz. % 48.40% -8.60% 74.28% -179.87% -1.93% 65.83% 100.00%
NP to SH -2,801 -1,978 -6,913 8,103 -2,692 -8,229 -9,449 -55.64%
  QoQ % -41.61% 71.39% -185.31% 401.00% 67.29% 12.91% -
  Horiz. % 29.64% 20.93% 73.16% -85.76% 28.49% 87.09% 100.00%
Tax Rate - % 75.49 % - % 24.44 % 97.95 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -75.05% 0.00% 0.00% -
  Horiz. % 0.00% 77.07% 0.00% 24.95% 100.00% - -
Total Cost 82,229 84,861 83,448 65,532 76,731 88,440 85,176 -2.33%
  QoQ % -3.10% 1.69% 27.34% -14.60% -13.24% 3.83% -
  Horiz. % 96.54% 99.63% 97.97% 76.94% 90.09% 103.83% 100.00%
Net Worth 293,559 302,481 309,121 324,333 321,869 298,890 342,198 -9.74%
  QoQ % -2.95% -2.15% -4.69% 0.77% 7.69% -12.66% -
  Horiz. % 85.79% 88.39% 90.33% 94.78% 94.06% 87.34% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,397 3,406 6,838 3,435 3,438 3,113 5,899 -30.85%
  QoQ % -0.25% -50.19% 99.05% -0.09% 10.45% -47.23% -
  Horiz. % 57.59% 57.73% 115.92% 58.23% 58.28% 52.77% 100.00%
Div Payout % - % - % - % 42.40 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 293,559 302,481 309,121 324,333 321,869 298,890 342,198 -9.74%
  QoQ % -2.95% -2.15% -4.69% 0.77% 7.69% -12.66% -
  Horiz. % 85.79% 88.39% 90.33% 94.78% 94.06% 87.34% 100.00%
NOSH 271,814 272,506 273,559 274,859 275,102 249,075 235,999 9.91%
  QoQ % -0.25% -0.38% -0.47% -0.09% 10.45% 5.54% -
  Horiz. % 115.18% 115.47% 115.92% 116.47% 116.57% 105.54% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -4.90 % 0.80 % -7.59 % 17.87 % 0.20 % -6.27 % -10.26 % -38.98%
  QoQ % -712.50% 110.54% -142.47% 8,835.00% 103.19% 38.89% -
  Horiz. % 47.76% -7.80% 73.98% -174.17% -1.95% 61.11% 100.00%
ROE -0.95 % -0.65 % -2.24 % 2.50 % -0.84 % -2.75 % -2.76 % -50.98%
  QoQ % -46.15% 70.98% -189.60% 397.62% 69.45% 0.36% -
  Horiz. % 34.42% 23.55% 81.16% -90.58% 30.43% 99.64% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.84 31.39 28.35 29.03 27.95 33.41 32.73 -8.11%
  QoQ % -8.12% 10.72% -2.34% 3.86% -16.34% 2.08% -
  Horiz. % 88.11% 95.91% 86.62% 88.70% 85.40% 102.08% 100.00%
EPS -1.03 -0.73 -2.53 2.95 -0.98 -3.30 -4.00 -59.63%
  QoQ % -41.10% 71.15% -185.76% 401.02% 70.30% 17.50% -
  Horiz. % 25.75% 18.25% 63.25% -73.75% 24.50% 82.50% 100.00%
DPS 1.25 1.25 2.50 1.25 1.25 1.25 2.50 -37.08%
  QoQ % 0.00% -50.00% 100.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 100.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.0800 1.1100 1.1300 1.1800 1.1700 1.2000 1.4500 -17.88%
  QoQ % -2.70% -1.77% -4.24% 0.85% -2.50% -17.24% -
  Horiz. % 74.48% 76.55% 77.93% 81.38% 80.69% 82.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 287,015
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 27.31 29.80 27.02 27.80 26.79 28.99 26.91 0.99%
  QoQ % -8.36% 10.29% -2.81% 3.77% -7.59% 7.73% -
  Horiz. % 101.49% 110.74% 100.41% 103.31% 99.55% 107.73% 100.00%
EPS -0.98 -0.69 -2.41 2.82 -0.94 -2.87 -3.29 -55.50%
  QoQ % -42.03% 71.37% -185.46% 400.00% 67.25% 12.77% -
  Horiz. % 29.79% 20.97% 73.25% -85.71% 28.57% 87.23% 100.00%
DPS 1.18 1.19 2.38 1.20 1.20 1.08 2.06 -31.10%
  QoQ % -0.84% -50.00% 98.33% 0.00% 11.11% -47.57% -
  Horiz. % 57.28% 57.77% 115.53% 58.25% 58.25% 52.43% 100.00%
NAPS 1.0228 1.0539 1.0770 1.1300 1.1214 1.0414 1.1923 -9.74%
  QoQ % -2.95% -2.14% -4.69% 0.77% 7.68% -12.66% -
  Horiz. % 85.78% 88.39% 90.33% 94.77% 94.05% 87.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.9900 1.0000 1.0000 1.0500 1.0500 1.0900 1.2400 -
P/RPS 3.43 3.19 3.53 3.62 3.76 3.26 3.79 -6.45%
  QoQ % 7.52% -9.63% -2.49% -3.72% 15.34% -13.98% -
  Horiz. % 90.50% 84.17% 93.14% 95.51% 99.21% 86.02% 100.00%
P/EPS -96.07 -137.77 -39.57 35.62 -107.30 -32.99 -30.97 113.14%
  QoQ % 30.27% -248.17% -211.09% 133.20% -225.25% -6.52% -
  Horiz. % 310.20% 444.85% 127.77% -115.01% 346.46% 106.52% 100.00%
EY -1.04 -0.73 -2.53 2.81 -0.93 -3.03 -3.23 -53.12%
  QoQ % -42.47% 71.15% -190.04% 402.15% 69.31% 6.19% -
  Horiz. % 32.20% 22.60% 78.33% -87.00% 28.79% 93.81% 100.00%
DY 1.26 1.25 2.50 1.19 1.19 1.15 2.02 -27.06%
  QoQ % 0.80% -50.00% 110.08% 0.00% 3.48% -43.07% -
  Horiz. % 62.38% 61.88% 123.76% 58.91% 58.91% 56.93% 100.00%
P/NAPS 0.92 0.90 0.88 0.89 0.90 0.91 0.86 4.61%
  QoQ % 2.22% 2.27% -1.12% -1.11% -1.10% 5.81% -
  Horiz. % 106.98% 104.65% 102.33% 103.49% 104.65% 105.81% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 21/05/19 19/02/19 29/11/18 29/08/18 30/05/18 22/02/18 -
Price 0.9750 0.9950 1.0000 1.0100 1.0500 1.0600 1.3000 -
P/RPS 3.38 3.17 3.53 3.48 3.76 3.17 3.97 -10.20%
  QoQ % 6.62% -10.20% 1.44% -7.45% 18.61% -20.15% -
  Horiz. % 85.14% 79.85% 88.92% 87.66% 94.71% 79.85% 100.00%
P/EPS -94.62 -137.08 -39.57 34.26 -107.30 -32.08 -32.47 104.42%
  QoQ % 30.97% -246.42% -215.50% 131.93% -234.48% 1.20% -
  Horiz. % 291.41% 422.17% 121.87% -105.51% 330.46% 98.80% 100.00%
EY -1.06 -0.73 -2.53 2.92 -0.93 -3.12 -3.08 -50.99%
  QoQ % -45.21% 71.15% -186.64% 413.98% 70.19% -1.30% -
  Horiz. % 34.42% 23.70% 82.14% -94.81% 30.19% 101.30% 100.00%
DY 1.28 1.26 2.50 1.24 1.19 1.18 1.92 -23.74%
  QoQ % 1.59% -49.60% 101.61% 4.20% 0.85% -38.54% -
  Horiz. % 66.67% 65.62% 130.21% 64.58% 61.98% 61.46% 100.00%
P/NAPS 0.90 0.90 0.88 0.86 0.90 0.88 0.90 -
  QoQ % 0.00% 2.27% 2.33% -4.44% 2.27% -2.22% -
  Horiz. % 100.00% 100.00% 97.78% 95.56% 100.00% 97.78% 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.
 


 

369  383  464  1044 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.11+0.02 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 SANICHI 0.055-0.005 
 HSI-C7K 0.26-0.005 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers