[P&O] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 235.56%
YoY- 251.0%
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 303,192 274,630 278,049 289,222 284,628 309,168 315,916 -2.69%
PBT 266,896 10,978 4,541 21,248 6,092 -1,575 -7,145 -
Tax 588 -5,223 -1,816 -602 -1,100 -3,729 -1,730 -
NP 267,484 5,755 2,725 20,646 4,992 -5,304 -8,876 -
-
NP to SH 269,320 881 3,262 18,268 5,444 -9,841 -8,705 -
-
Tax Rate -0.22% 47.58% 39.99% 2.83% 18.06% - - -
Total Cost 35,708 268,875 275,324 268,576 279,636 314,472 324,792 -76.95%
-
Net Worth 385,581 315,910 291,815 294,493 278,429 270,388 275,878 24.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 53,553 16,063 17,134 19,275 25,701 17,668 19,284 97.20%
Div Payout % 19.88% 1,823.30% 525.16% 105.52% 472.10% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 385,581 315,910 291,815 294,493 278,429 270,388 275,878 24.93%
NOSH 287,085 287,074 287,074 287,074 287,074 287,074 287,059 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 88.22% 2.10% 0.98% 7.14% 1.75% -1.72% -2.81% -
ROE 69.85% 0.28% 1.12% 6.20% 1.96% -3.64% -3.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 113.23 102.58 103.86 108.03 106.32 115.49 117.95 -2.67%
EPS 100.60 0.33 1.21 6.82 2.04 -3.66 -3.23 -
DPS 20.00 6.00 6.40 7.20 9.60 6.60 7.20 97.23%
NAPS 1.44 1.18 1.09 1.10 1.04 1.01 1.03 24.95%
Adjusted Per Share Value based on latest NOSH - 287,074
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 102.48 92.83 93.98 97.76 96.21 104.50 106.78 -2.69%
EPS 91.03 0.30 1.10 6.17 1.84 -3.33 -2.94 -
DPS 18.10 5.43 5.79 6.52 8.69 5.97 6.52 97.15%
NAPS 1.3033 1.0678 0.9864 0.9954 0.9411 0.9139 0.9325 24.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.94 0.925 0.925 0.90 0.87 0.83 0.79 -
P/RPS 0.83 0.90 0.89 0.83 0.82 0.72 0.67 15.30%
P/EPS 0.93 281.09 75.90 13.19 42.78 -22.58 -24.31 -
EY 107.00 0.36 1.32 7.58 2.34 -4.43 -4.11 -
DY 21.28 6.49 6.92 8.00 11.03 7.95 9.11 75.77%
P/NAPS 0.65 0.78 0.85 0.82 0.84 0.82 0.77 -10.65%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 26/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 1.02 0.93 0.96 0.905 0.93 0.84 0.82 -
P/RPS 0.90 0.91 0.92 0.84 0.87 0.73 0.70 18.18%
P/EPS 1.01 282.61 78.77 13.26 45.73 -22.85 -25.23 -
EY 98.61 0.35 1.27 7.54 2.19 -4.38 -3.96 -
DY 19.61 6.45 6.67 7.96 10.32 7.86 8.78 70.61%
P/NAPS 0.71 0.79 0.88 0.82 0.89 0.83 0.80 -7.62%

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