[P&O] QoQ Annualized Quarter Result on 31-Mar-2020 [#2]

Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 25.1%
YoY- 31.96%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 284,628 309,168 315,916 325,802 308,120 323,480 321,989 -7.85%
PBT 6,092 -1,575 -7,145 -21,108 -26,832 5,892 -8,506 -
Tax -1,100 -3,729 -1,730 394 3,024 -6,864 -3,554 -54.08%
NP 4,992 -5,304 -8,876 -20,714 -23,808 -972 -12,061 -
-
NP to SH 5,444 -9,841 -8,705 -12,098 -16,152 -8,435 -15,589 -
-
Tax Rate 18.06% - - - - 116.50% - -
Total Cost 279,636 314,472 324,792 346,516 331,928 324,452 334,050 -11.13%
-
Net Worth 278,429 270,388 275,878 289,929 286,762 290,136 293,559 -3.45%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 25,701 17,668 19,284 24,112 32,463 16,947 18,120 26.10%
Div Payout % 472.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 278,429 270,388 275,878 289,929 286,762 290,136 293,559 -3.45%
NOSH 287,074 287,074 287,059 287,059 287,059 286,957 286,946 0.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.75% -1.72% -2.81% -6.36% -7.73% -0.30% -3.75% -
ROE 1.96% -3.64% -3.16% -4.17% -5.63% -2.91% -5.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 106.32 115.49 117.95 113.50 113.89 119.30 118.46 -6.92%
EPS 2.04 -3.66 -3.23 -4.48 -5.96 -3.10 -5.72 -
DPS 9.60 6.60 7.20 8.40 12.00 6.25 6.67 27.33%
NAPS 1.04 1.01 1.03 1.01 1.06 1.07 1.08 -2.47%
Adjusted Per Share Value based on latest NOSH - 287,059
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 96.21 104.50 106.78 110.12 104.15 109.34 108.83 -7.85%
EPS 1.84 -3.33 -2.94 -4.09 -5.46 -2.85 -5.27 -
DPS 8.69 5.97 6.52 8.15 10.97 5.73 6.12 26.19%
NAPS 0.9411 0.9139 0.9325 0.98 0.9693 0.9807 0.9922 -3.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.87 0.83 0.79 0.86 0.96 0.98 0.99 -
P/RPS 0.82 0.72 0.67 0.76 0.84 0.82 0.84 -1.58%
P/EPS 42.78 -22.58 -24.31 -20.41 -16.08 -31.50 -17.26 -
EY 2.34 -4.43 -4.11 -4.90 -6.22 -3.17 -5.79 -
DY 11.03 7.95 9.11 9.77 12.50 6.38 6.73 38.80%
P/NAPS 0.84 0.82 0.77 0.85 0.91 0.92 0.92 -5.85%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 04/06/20 18/02/20 29/11/19 29/08/19 -
Price 0.93 0.84 0.82 0.805 0.94 0.97 0.975 -
P/RPS 0.87 0.73 0.70 0.71 0.83 0.81 0.82 4.00%
P/EPS 45.73 -22.85 -25.23 -19.10 -15.74 -31.18 -17.00 -
EY 2.19 -4.38 -3.96 -5.24 -6.35 -3.21 -5.88 -
DY 10.32 7.86 8.78 10.43 12.77 6.44 6.84 31.38%
P/NAPS 0.89 0.83 0.80 0.80 0.89 0.91 0.90 -0.73%

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