[P&O] QoQ Annualized Quarter Result on 30-Sep-2022 [#4]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Annualized Quarter Result
Revenue	283,429	292,158	288,828	311,375	313,312	316,976	303,192	-4.40%
YoY %	-2.99%	1.15%	-7.24%	-0.62%	-1.16%	4.55%	-	-
Horiz. %	93.48%	96.36%	95.26%	102.70%	103.34%	104.55%	100.00%	-
PBT	-13,469	-33,840	-49,584	56,766	57,270	133,758	266,896	-
YoY %	60.20%	31.75%	-187.35%	-0.88%	-57.18%	-49.88%	-	-
Horiz. %	-5.05%	-12.68%	-18.58%	21.27%	21.46%	50.12%	100.00%	-
Tax	134	822	-1,872	-1,156	-594	-3,442	588	-62.79%
YoY %	-83.70%	143.91%	-61.94%	-94.61%	82.74%	-685.37%	-	-
Horiz. %	22.79%	139.80%	-318.37%	-196.60%	-101.02%	-585.37%	100.00%	-
NP	-13,334	-33,018	-51,456	55,610	56,676	130,316	267,484	-
YoY %	59.62%	35.83%	-192.53%	-1.88%	-56.51%	-51.28%	-	-
Horiz. %	-4.98%	-12.34%	-19.24%	20.79%	21.19%	48.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,249	-28,938	-51,116	54,482	58,822	129,114	269,320	-
YoY %	71.49%	43.39%	-193.82%	-7.38%	-54.44%	-52.06%	-	-
Horiz. %	-3.06%	-10.74%	-18.98%	20.23%	21.84%	47.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	2.04%	1.04%	2.57%	-0.22%	-
YoY %	-	-	-	96.15%	-59.53%	1,268.18%	-	-
Horiz. %	-	-	-	-927.27%	-472.73%	-1,168.18%	100.00%	-
Total Cost	296,763	325,176	340,284	255,765	256,636	186,660	35,708	311.88%
YoY %	-8.74%	-4.44%	33.05%	-0.34%	37.49%	422.74%	-	-
Horiz. %	831.08%	910.65%	952.96%	716.27%	718.71%	522.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,655	322,658	330,567	349,264	340,735	382,981	385,581	-10.67%
YoY %	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-0.67%	-	-
Horiz. %	84.46%	83.68%	85.73%	90.58%	88.37%	99.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	12,918	19,359	25,800	26,329	30,764	36,423	53,553	-61.35%
YoY %	-33.27%	-24.97%	-2.01%	-14.42%	-15.54%	-31.99%	-	-
Horiz. %	24.12%	36.15%	48.18%	49.16%	57.45%	68.01%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	48.33%	52.30%	28.21%	19.88%	-
YoY %	0.00%	0.00%	0.00%	-7.59%	85.40%	41.90%	-	-
Horiz. %	0.00%	0.00%	0.00%	243.11%	263.08%	141.90%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	325,655	322,658	330,567	349,264	340,735	382,981	385,581	-10.67%
YoY %	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-0.67%	-	-
Horiz. %	84.46%	83.68%	85.73%	90.58%	88.37%	99.33%	100.00%	-
NOSH	288,487	288,323	288,080	287,988	287,760	287,195	287,085	0.32%
YoY %	0.06%	0.08%	0.03%	0.08%	0.20%	0.04%	-	-
Horiz. %	100.49%	100.43%	100.35%	100.31%	100.24%	100.04%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	-4.70%	-11.30%	-17.82%	17.86%	18.09%	41.11%	88.22%	-
YoY %	58.41%	36.59%	-199.78%	-1.27%	-56.00%	-53.40%	-	-
Horiz. %	-5.33%	-12.81%	-20.20%	20.24%	20.51%	46.60%	100.00%	-
ROE	-2.53%	-8.97%	-15.46%	15.60%	17.26%	33.71%	69.85%	-
YoY %	71.79%	41.98%	-199.10%	-9.62%	-48.80%	-51.74%	-	-
Horiz. %	-3.62%	-12.84%	-22.13%	22.33%	24.71%	48.26%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	105.31	108.66	107.47	115.90	116.78	118.35	113.23	-4.73%
YoY %	-3.08%	1.11%	-7.27%	-0.75%	-1.33%	4.52%	-	-
Horiz. %	93.01%	95.96%	94.91%	102.36%	103.14%	104.52%	100.00%	-
EPS	-3.07	-10.76	-19.00	20.32	21.95	48.22	100.60	-
YoY %	71.47%	43.37%	-193.50%	-7.43%	-54.48%	-52.07%	-	-
Horiz. %	-3.05%	-10.70%	-18.89%	20.20%	21.82%	47.93%	100.00%	-
DPS	4.80	7.20	9.60	9.80	11.47	13.60	20.00	-61.48%
YoY %	-33.33%	-25.00%	-2.04%	-14.56%	-15.66%	-32.00%	-	-
Horiz. %	24.00%	36.00%	48.00%	49.00%	57.35%	68.00%	100.00%	-
NAPS	1.21	1.20	1.23	1.30	1.27	1.43	1.44	-10.98%
YoY %	0.83%	-2.44%	-5.38%	2.36%	-11.19%	-0.69%	-	-
Horiz. %	84.03%	83.33%	85.42%	90.28%	88.19%	99.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 287,988
RPS	95.71	98.66	97.53	105.15	105.80	107.04	102.38	-4.40%
YoY %	-2.99%	1.16%	-7.25%	-0.61%	-1.16%	4.55%	-	-
Horiz. %	93.49%	96.37%	95.26%	102.71%	103.34%	104.55%	100.00%	-
EPS	-2.79	-9.77	-17.26	18.40	19.86	43.60	90.94	-
YoY %	71.44%	43.40%	-193.80%	-7.35%	-54.45%	-52.06%	-	-
Horiz. %	-3.07%	-10.74%	-18.98%	20.23%	21.84%	47.94%	100.00%	-
DPS	4.36	6.54	8.71	8.89	10.39	12.30	18.08	-61.35%
YoY %	-33.33%	-24.91%	-2.02%	-14.44%	-15.53%	-31.97%	-	-
Horiz. %	24.12%	36.17%	48.17%	49.17%	57.47%	68.03%	100.00%	-
NAPS	1.0997	1.0896	1.1163	1.1794	1.1506	1.2933	1.302	-10.67%
YoY %	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-0.67%	-	-
Horiz. %	84.46%	83.69%	85.74%	90.58%	88.37%	99.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.01	1.06	1.07	1.02	1.04	1.04	0.94	-
P/RPS	0.96	0.98	1.00	0.88	0.89	0.88	0.83	10.21%
YoY %	-2.04%	-2.00%	13.64%	-1.12%	1.14%	6.02%	-	-
Horiz. %	115.66%	118.07%	120.48%	106.02%	107.23%	106.02%	100.00%	-
P/EPS	-32.95	-9.85	-5.63	5.03	4.74	2.16	0.93	-
YoY %	-234.52%	-74.96%	-211.93%	6.12%	119.44%	132.26%	-	-
Horiz. %	-3,543.01%	-1,059.14%	-605.38%	540.86%	509.68%	232.26%	100.00%	-
EY	-3.03	-10.15	-17.78	19.88	21.08	46.36	107.00	-
YoY %	70.15%	42.91%	-189.44%	-5.69%	-54.53%	-56.67%	-	-
Horiz. %	-2.83%	-9.49%	-16.62%	18.58%	19.70%	43.33%	100.00%	-
DY	4.75	6.79	8.97	9.61	11.03	13.08	21.28	-63.30%
YoY %	-30.04%	-24.30%	-6.66%	-12.87%	-15.67%	-38.53%	-	-
Horiz. %	22.32%	31.91%	42.15%	45.16%	51.83%	61.47%	100.00%	-
P/NAPS	0.83	0.88	0.87	0.78	0.82	0.73	0.65	17.75%
YoY %	-5.68%	1.15%	11.54%	-4.88%	12.33%	12.31%	-	-
Horiz. %	127.69%	135.38%	133.85%	120.00%	126.15%	112.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	30/05/23	28/02/23	30/11/22	25/08/22	26/05/22	24/02/22	-
Price	1.02	1.02	1.09	1.02	1.04	1.14	1.02	-
P/RPS	0.97	0.94	1.01	0.88	0.89	0.96	0.90	5.13%
YoY %	3.19%	-6.93%	14.77%	-1.12%	-7.29%	6.67%	-	-
Horiz. %	107.78%	104.44%	112.22%	97.78%	98.89%	106.67%	100.00%	-
P/EPS	-33.28	-9.48	-5.73	5.03	4.74	2.36	1.01	-
YoY %	-251.05%	-65.45%	-213.92%	6.12%	100.85%	133.66%	-	-
Horiz. %	-3,295.05%	-938.61%	-567.33%	498.02%	469.31%	233.66%	100.00%	-
EY	-3.01	-10.55	-17.45	19.88	21.08	42.29	98.61	-
YoY %	71.47%	39.54%	-187.78%	-5.69%	-50.15%	-57.11%	-	-
Horiz. %	-3.05%	-10.70%	-17.70%	20.16%	21.38%	42.89%	100.00%	-
DY	4.71	7.06	8.81	9.61	11.03	11.93	19.61	-61.46%
YoY %	-33.29%	-19.86%	-8.32%	-12.87%	-7.54%	-39.16%	-	-
Horiz. %	24.02%	36.00%	44.93%	49.01%	56.25%	60.84%	100.00%	-
P/NAPS	0.84	0.85	0.89	0.78	0.82	0.80	0.71	11.89%
YoY %	-1.18%	-4.49%	14.10%	-4.88%	2.50%	12.68%	-	-
Horiz. %	118.31%	119.72%	125.35%	109.86%	115.49%	112.68%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:40:00

EMA 5

10 Mins

BUY

2024-07-05 11:30:00

ADX

10 Mins

BUY

2024-07-05 10:30:00

ADX

30 Mins

SELL

2024-07-05 10:10:00

ADX

10 Mins

SELL

2024-07-05 10:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.25

+0.02

69,676,500

HSI-HWE

0.13

+0.015

66,513,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

SNS

0.93

+0.045

51,100,900

VELESTO

0.275

-0.005

51,026,100

ORGABIO

0.47

+0.04

46,757,500

More active Stocks

NESTLE

122.30

+0.30

1,400

KOBAY

2.47

+0.29

7,633,700

KLK

20.36

+0.28

114,400

IJM-C76

0.74

+0.18

90,000

YBS

0.95

+0.165

23,391,500

CRESNDO

3.78

+0.15

858,600

SIMEPROP-C18

0.765

+0.135

10,000

PPB

14.28

+0.10

47,600

MERCURY

0.99

+0.095

96,800

PTRB

0.71

+0.085

17,780,900

More gainer Stocks

TOYOVEN

0.875

-0.185

9,400,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

9,740,000

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,137,400

MPI

39.60

-0.10

41,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

SYNERGY

1.49

-0.09

1,926,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More