[P&O] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	317,145	316,468	320,934	308,988	331,547	331,948	341,848	-4.87%
YoY %	0.21%	-1.39%	3.87%	-6.80%	-0.12%	-2.90%	-	-
Horiz. %	92.77%	92.58%	93.88%	90.39%	96.99%	97.10%	100.00%	-
PBT	16,460	-3,221	-19,742	-28,032	35,936	37,438	41,770	-46.21%
YoY %	611.02%	83.68%	29.57%	-178.01%	-4.01%	-10.37%	-	-
Horiz. %	39.41%	-7.71%	-47.26%	-67.11%	86.03%	89.63%	100.00%	-
Tax	-15,194	-14,106	-6,556	-3,684	-10,400	-8,522	-9,198	39.69%
YoY %	-7.71%	-115.16%	-77.96%	64.58%	-22.04%	7.35%	-	-
Horiz. %	165.19%	153.36%	71.28%	40.05%	113.07%	92.65%	100.00%	-
NP	1,266	-17,328	-26,298	-31,716	25,536	28,916	32,572	-88.50%
YoY %	107.31%	34.11%	17.08%	-224.20%	-11.69%	-11.22%	-	-
Horiz. %	3.89%	-53.20%	-80.74%	-97.37%	78.40%	88.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,267	-27,160	-35,356	-37,796	7,666	12,780	19,722	-
YoY %	54.83%	23.18%	6.46%	-593.03%	-40.02%	-35.20%	-	-
Horiz. %	-62.20%	-137.71%	-179.27%	-191.64%	38.87%	64.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	92.31%	-	-	-	28.94%	22.76%	22.02%	-
YoY %	0.00%	-	-	-	27.15%	3.36%	-	-
Horiz. %	419.21%	-	-	-	131.43%	103.36%	100.00%	-
Total Cost	315,879	333,796	347,232	340,704	306,011	303,032	309,276	1.41%
YoY %	-5.37%	-3.87%	1.92%	11.34%	0.98%	-2.02%	-	-
Horiz. %	102.13%	107.93%	112.27%	110.16%	98.94%	97.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	324,333	321,869	298,890	342,198	356,378	375,387	356,675	-6.13%
YoY %	0.77%	7.69%	-12.66%	-3.98%	-5.06%	5.25%	-	-
Horiz. %	90.93%	90.24%	83.80%	95.94%	99.92%	105.25%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	17,178	18,340	18,680	23,599	17,700	18,887	21,258	-13.23%
YoY %	-6.34%	-1.82%	-20.84%	33.33%	-6.28%	-11.15%	-	-
Horiz. %	80.81%	86.27%	87.87%	111.01%	83.26%	88.85%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	230.90%	147.79%	107.79%	-
YoY %	0.00%	0.00%	0.00%	0.00%	56.24%	37.11%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	214.21%	137.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	324,333	321,869	298,890	342,198	356,378	375,387	356,675	-6.13%
YoY %	0.77%	7.69%	-12.66%	-3.98%	-5.06%	5.25%	-	-
Horiz. %	90.93%	90.24%	83.80%	95.94%	99.92%	105.25%	100.00%	-
NOSH	286,946	286,946	286,946	245,954	245,954	249,954	245,954	10.81%
YoY %	0.00%	0.00%	16.67%	0.00%	-1.60%	1.63%	-	-
Horiz. %	116.67%	116.67%	116.67%	100.00%	100.00%	101.63%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	0.40%	-5.48%	-8.19%	-10.26%	7.70%	8.71%	9.53%	-
YoY %	107.30%	33.09%	20.18%	-233.25%	-11.60%	-8.60%	-	-
Horiz. %	4.20%	-57.50%	-85.94%	-107.66%	80.80%	91.40%	100.00%	-
ROE	-3.78%	-8.44%	-11.83%	-11.05%	2.15%	3.40%	5.53%	-
YoY %	55.21%	28.66%	-7.06%	-613.95%	-36.76%	-38.52%	-	-
Horiz. %	-68.35%	-152.62%	-213.92%	-199.82%	38.88%	61.48%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	115.38	115.04	128.85	130.93	140.48	140.60	144.72	-14.00%
YoY %	0.30%	-10.72%	-1.59%	-6.80%	-0.09%	-2.85%	-	-
Horiz. %	79.73%	79.49%	89.03%	90.47%	97.07%	97.15%	100.00%	-
EPS	-4.74	-10.72	-14.58	-16.00	3.24	5.41	8.34	-
YoY %	55.78%	26.47%	8.88%	-593.83%	-40.11%	-35.13%	-	-
Horiz. %	-56.83%	-128.54%	-174.82%	-191.85%	38.85%	64.87%	100.00%	-
DPS	6.25	6.67	7.50	10.00	7.50	8.00	9.00	-21.56%
YoY %	-6.30%	-11.07%	-25.00%	33.33%	-6.25%	-11.11%	-	-
Horiz. %	69.44%	74.11%	83.33%	111.11%	83.33%	88.89%	100.00%	-
NAPS	1.18	1.17	1.20	1.45	1.51	1.59	1.51	-15.14%
YoY %	0.85%	-2.50%	-17.24%	-3.97%	-5.03%	5.30%	-	-
Horiz. %	78.15%	77.48%	79.47%	96.03%	100.00%	105.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 245,954
RPS	107.20	106.97	108.48	104.44	112.06	112.20	115.55	-4.87%
YoY %	0.22%	-1.39%	3.87%	-6.80%	-0.12%	-2.90%	-	-
Horiz. %	92.77%	92.57%	93.88%	90.39%	96.98%	97.10%	100.00%	-
EPS	-4.15	-9.18	-11.95	-12.78	2.59	4.32	6.67	-
YoY %	54.79%	23.18%	6.49%	-593.44%	-40.05%	-35.23%	-	-
Horiz. %	-62.22%	-137.63%	-179.16%	-191.60%	38.83%	64.77%	100.00%	-
DPS	5.81	6.20	6.31	7.98	5.98	6.38	7.19	-13.23%
YoY %	-6.29%	-1.74%	-20.93%	33.44%	-6.27%	-11.27%	-	-
Horiz. %	80.81%	86.23%	87.76%	110.99%	83.17%	88.73%	100.00%	-
NAPS	1.0963	1.0879	1.0103	1.1566	1.2046	1.2688	1.2056	-6.13%
YoY %	0.77%	7.68%	-12.65%	-3.98%	-5.06%	5.24%	-	-
Horiz. %	90.93%	90.24%	83.80%	95.94%	99.92%	105.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.05	1.05	1.09	1.24	1.27	1.30	1.28	-
P/RPS	0.91	0.91	0.85	0.95	0.90	0.92	0.88	2.25%
YoY %	0.00%	7.06%	-10.53%	5.56%	-2.17%	4.55%	-	-
Horiz. %	103.41%	103.41%	96.59%	107.95%	102.27%	104.55%	100.00%	-
P/EPS	-23.53	-10.64	-7.68	-7.74	39.10	24.02	15.33	-
YoY %	-121.15%	-38.54%	0.78%	-119.80%	62.78%	56.69%	-	-
Horiz. %	-153.49%	-69.41%	-50.10%	-50.49%	255.06%	156.69%	100.00%	-
EY	-4.25	-9.40	-13.02	-12.92	2.56	4.16	6.52	-
YoY %	54.79%	27.80%	-0.77%	-604.69%	-38.46%	-36.20%	-	-
Horiz. %	-65.18%	-144.17%	-199.69%	-198.16%	39.26%	63.80%	100.00%	-
DY	5.95	6.35	6.88	8.06	5.91	6.15	7.03	-10.51%
YoY %	-6.30%	-7.70%	-14.64%	36.38%	-3.90%	-12.52%	-	-
Horiz. %	84.64%	90.33%	97.87%	114.65%	84.07%	87.48%	100.00%	-
P/NAPS	0.89	0.90	0.91	0.86	0.84	0.82	0.85	3.11%
YoY %	-1.11%	-1.10%	5.81%	2.38%	2.44%	-3.53%	-	-
Horiz. %	104.71%	105.88%	107.06%	101.18%	98.82%	96.47%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	29/08/18	30/05/18	22/02/18	29/11/17	30/08/17	19/05/17	-
Price	1.01	1.05	1.06	1.30	1.27	1.26	1.33	-
P/RPS	0.88	0.91	0.82	0.99	0.90	0.90	0.92	-2.91%
YoY %	-3.30%	10.98%	-17.17%	10.00%	0.00%	-2.17%	-	-
Horiz. %	95.65%	98.91%	89.13%	107.61%	97.83%	97.83%	100.00%	-
P/EPS	-22.63	-10.64	-7.47	-8.12	39.10	23.28	15.93	-
YoY %	-112.69%	-42.44%	8.00%	-120.77%	67.96%	46.14%	-	-
Horiz. %	-142.06%	-66.79%	-46.89%	-50.97%	245.45%	146.14%	100.00%	-
EY	-4.42	-9.40	-13.39	-12.32	2.56	4.30	6.28	-
YoY %	52.98%	29.80%	-8.69%	-581.25%	-40.47%	-31.53%	-	-
Horiz. %	-70.38%	-149.68%	-213.22%	-196.18%	40.76%	68.47%	100.00%	-
DY	6.19	6.35	7.08	7.69	5.91	6.35	6.77	-5.79%
YoY %	-2.52%	-10.31%	-7.93%	30.12%	-6.93%	-6.20%	-	-
Horiz. %	91.43%	93.80%	104.58%	113.59%	87.30%	93.80%	100.00%	-
P/NAPS	0.86	0.90	0.88	0.90	0.84	0.79	0.88	-1.51%
YoY %	-4.44%	2.27%	-2.22%	7.14%	6.33%	-10.23%	-	-
Horiz. %	97.73%	102.27%	100.00%	102.27%	95.45%	89.77%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

287

HLIND

HONG LEONG INDUSTRIES BHD

280

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

155

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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