[P&O] QoQ Cumulative Quarter Result on 30-Jun-2020 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -7.94%
YoY- 44.16%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 144,611 71,157 309,168 236,937 162,901 77,030 323,480 -41.50%
PBT 10,624 1,523 -1,575 -5,359 -10,554 -6,708 5,892 48.09%
Tax -301 -275 -3,729 -1,298 197 756 -6,864 -87.54%
NP 10,323 1,248 -5,304 -6,657 -10,357 -5,952 -972 -
-
NP to SH 9,134 1,361 -9,841 -6,529 -6,049 -4,038 -8,435 -
-
Tax Rate 2.83% 18.06% - - - - 116.50% -
Total Cost 134,288 69,909 314,472 243,594 173,258 82,982 324,452 -44.43%
-
Net Worth 294,493 278,429 270,388 275,878 289,929 286,762 290,136 0.99%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,637 6,425 17,668 14,463 12,056 8,115 16,947 -31.33%
Div Payout % 105.52% 472.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 294,493 278,429 270,388 275,878 289,929 286,762 290,136 0.99%
NOSH 287,074 287,074 287,074 287,059 287,059 287,059 286,957 0.02%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.14% 1.75% -1.72% -2.81% -6.36% -7.73% -0.30% -
ROE 3.10% 0.49% -3.64% -2.37% -2.09% -1.41% -2.91% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 54.02 26.58 115.49 88.46 56.75 28.47 119.30 -41.00%
EPS 3.41 0.51 -3.66 -2.42 -2.24 -1.49 -3.10 -
DPS 3.60 2.40 6.60 5.40 4.20 3.00 6.25 -30.74%
NAPS 1.10 1.04 1.01 1.03 1.01 1.06 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 287,059
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 48.83 24.03 104.40 80.01 55.01 26.01 109.23 -41.50%
EPS 3.08 0.46 -3.32 -2.20 -2.04 -1.36 -2.85 -
DPS 3.25 2.17 5.97 4.88 4.07 2.74 5.72 -31.37%
NAPS 0.9944 0.9402 0.913 0.9316 0.979 0.9683 0.9797 0.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.90 0.87 0.83 0.79 0.86 0.96 0.98 -
P/RPS 1.67 3.27 0.72 0.89 1.52 3.37 0.82 60.60%
P/EPS 26.38 171.14 -22.58 -32.41 -40.81 -64.32 -31.50 -
EY 3.79 0.58 -4.43 -3.09 -2.45 -1.55 -3.17 -
DY 4.00 2.76 7.95 6.84 4.88 3.13 6.38 -26.72%
P/NAPS 0.82 0.84 0.82 0.77 0.85 0.91 0.92 -7.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 26/11/20 27/08/20 04/06/20 18/02/20 29/11/19 -
Price 0.905 0.93 0.84 0.82 0.805 0.94 0.97 -
P/RPS 1.68 3.50 0.73 0.93 1.42 3.30 0.81 62.56%
P/EPS 26.53 182.94 -22.85 -33.64 -38.20 -62.98 -31.18 -
EY 3.77 0.55 -4.38 -2.97 -2.62 -1.59 -3.21 -
DY 3.98 2.58 7.86 6.59 5.22 3.19 6.44 -27.42%
P/NAPS 0.82 0.89 0.83 0.80 0.80 0.89 0.91 -6.70%

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