[P&O] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 7542.45%
YoY- 4847.1%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 311,375 234,984 158,488 75,798 274,630 208,537 144,611 66.66%
PBT 56,766 42,953 66,879 66,724 10,978 3,406 10,624 205.32%
Tax -1,156 -446 -1,721 147 -5,223 -1,362 -301 145.04%
NP 55,610 42,507 65,158 66,871 5,755 2,044 10,323 206.98%
-
NP to SH 54,482 44,117 64,557 67,330 881 2,447 9,134 228.54%
-
Tax Rate 2.04% 1.04% 2.57% -0.22% 47.58% 39.99% 2.83% -
Total Cost 255,765 192,477 93,330 8,927 268,875 206,493 134,288 53.59%
-
Net Worth 349,264 340,735 382,981 385,581 315,910 291,815 294,493 12.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 26,329 23,073 18,211 13,388 16,063 12,850 9,637 95.31%
Div Payout % 48.33% 52.30% 28.21% 19.88% 1,823.30% 525.16% 105.52% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 349,264 340,735 382,981 385,581 315,910 291,815 294,493 12.03%
NOSH 287,988 287,760 287,195 287,085 287,074 287,074 287,074 0.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 17.86% 18.09% 41.11% 88.22% 2.10% 0.98% 7.14% -
ROE 15.60% 12.95% 16.86% 17.46% 0.28% 0.84% 3.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 115.90 87.58 59.18 28.31 102.58 77.89 54.02 66.27%
EPS 20.32 16.46 24.11 25.15 0.33 0.91 3.41 228.32%
DPS 9.80 8.60 6.80 5.00 6.00 4.80 3.60 94.84%
NAPS 1.30 1.27 1.43 1.44 1.18 1.09 1.10 11.76%
Adjusted Per Share Value based on latest NOSH - 287,085
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.15 79.35 53.52 25.60 92.74 70.42 48.83 66.67%
EPS 18.40 14.90 21.80 22.74 0.30 0.83 3.08 228.88%
DPS 8.89 7.79 6.15 4.52 5.42 4.34 3.25 95.46%
NAPS 1.1794 1.1506 1.2933 1.302 1.0668 0.9854 0.9944 12.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.02 1.04 1.04 0.94 0.925 0.925 0.90 -
P/RPS 0.88 1.19 1.76 3.32 0.90 1.19 1.67 -34.73%
P/EPS 5.03 6.32 4.31 3.74 281.09 101.20 26.38 -66.83%
EY 19.88 15.81 23.18 26.75 0.36 0.99 3.79 201.58%
DY 9.61 8.27 6.54 5.32 6.49 5.19 4.00 79.28%
P/NAPS 0.78 0.82 0.73 0.65 0.78 0.85 0.82 -3.27%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 25/08/22 26/05/22 24/02/22 29/11/21 26/08/21 25/05/21 -
Price 1.02 1.04 1.14 1.02 0.93 0.96 0.905 -
P/RPS 0.88 1.19 1.93 3.60 0.91 1.23 1.68 -34.99%
P/EPS 5.03 6.32 4.73 4.06 282.61 105.03 26.53 -66.96%
EY 19.88 15.81 21.14 24.65 0.35 0.95 3.77 202.65%
DY 9.61 8.27 5.96 4.90 6.45 5.00 3.98 79.88%
P/NAPS 0.78 0.82 0.80 0.71 0.79 0.88 0.82 -3.27%

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