[P&O] QoQ Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -73.21%
YoY- 137.48%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 158,488 75,798 274,630 208,537 144,611 71,157 309,168 -35.97%
PBT 66,879 66,724 10,978 3,406 10,624 1,523 -1,575 -
Tax -1,721 147 -5,223 -1,362 -301 -275 -3,729 -40.30%
NP 65,158 66,871 5,755 2,044 10,323 1,248 -5,304 -
-
NP to SH 64,557 67,330 881 2,447 9,134 1,361 -9,841 -
-
Tax Rate 2.57% -0.22% 47.58% 39.99% 2.83% 18.06% - -
Total Cost 93,330 8,927 268,875 206,493 134,288 69,909 314,472 -55.53%
-
Net Worth 382,981 385,581 315,910 291,815 294,493 278,429 270,388 26.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 18,211 13,388 16,063 12,850 9,637 6,425 17,668 2.04%
Div Payout % 28.21% 19.88% 1,823.30% 525.16% 105.52% 472.10% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 382,981 385,581 315,910 291,815 294,493 278,429 270,388 26.14%
NOSH 287,195 287,085 287,074 287,074 287,074 287,074 287,074 0.02%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 41.11% 88.22% 2.10% 0.98% 7.14% 1.75% -1.72% -
ROE 16.86% 17.46% 0.28% 0.84% 3.10% 0.49% -3.64% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 59.18 28.31 102.58 77.89 54.02 26.58 115.49 -35.99%
EPS 24.11 25.15 0.33 0.91 3.41 0.51 -3.66 -
DPS 6.80 5.00 6.00 4.80 3.60 2.40 6.60 2.01%
NAPS 1.43 1.44 1.18 1.09 1.10 1.04 1.01 26.11%
Adjusted Per Share Value based on latest NOSH - 287,074
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 53.59 25.63 92.86 70.51 48.90 24.06 104.54 -35.97%
EPS 21.83 22.77 0.30 0.83 3.09 0.46 -3.33 -
DPS 6.16 4.53 5.43 4.35 3.26 2.17 5.97 2.11%
NAPS 1.295 1.3038 1.0682 0.9867 0.9958 0.9415 0.9143 26.14%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.04 0.94 0.925 0.925 0.90 0.87 0.83 -
P/RPS 1.76 3.32 0.90 1.19 1.67 3.27 0.72 81.56%
P/EPS 4.31 3.74 281.09 101.20 26.38 171.14 -22.58 -
EY 23.18 26.75 0.36 0.99 3.79 0.58 -4.43 -
DY 6.54 5.32 6.49 5.19 4.00 2.76 7.95 -12.21%
P/NAPS 0.73 0.65 0.78 0.85 0.82 0.84 0.82 -7.46%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 29/11/21 26/08/21 25/05/21 25/02/21 26/11/20 -
Price 1.14 1.02 0.93 0.96 0.905 0.93 0.84 -
P/RPS 1.93 3.60 0.91 1.23 1.68 3.50 0.73 91.31%
P/EPS 4.73 4.06 282.61 105.03 26.53 182.94 -22.85 -
EY 21.14 24.65 0.35 0.95 3.77 0.55 -4.38 -
DY 5.96 4.90 6.45 5.00 3.98 2.58 7.86 -16.86%
P/NAPS 0.80 0.71 0.79 0.88 0.82 0.89 0.83 -2.42%

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