[P&O] QoQ Cumulative Quarter Result on 31-Dec-2022 [#1]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Cumulative Result
Revenue	281,105	212,572	146,079	72,207	311,375	234,984	158,488	46.47%
YoY %	32.24%	45.52%	102.31%	-76.81%	32.51%	48.27%	-	-
Horiz. %	177.37%	134.12%	92.17%	45.56%	196.47%	148.27%	100.00%	-
PBT	-18,940	-10,102	-16,920	-12,396	56,766	42,953	66,879	-
YoY %	-87.49%	40.30%	-36.50%	-121.84%	32.16%	-35.78%	-	-
Horiz. %	-28.32%	-15.10%	-25.30%	-18.53%	84.88%	64.22%	100.00%	-
Tax	-2,283	101	411	-468	-1,156	-446	-1,721	20.70%
YoY %	-2,360.40%	-75.43%	187.82%	59.52%	-159.19%	74.08%	-	-
Horiz. %	132.66%	-5.87%	-23.88%	27.19%	67.17%	25.92%	100.00%	-
NP	-21,223	-10,001	-16,509	-12,864	55,610	42,507	65,158	-
YoY %	-112.21%	39.42%	-28.33%	-123.13%	30.83%	-34.76%	-	-
Horiz. %	-32.57%	-15.35%	-25.34%	-19.74%	85.35%	65.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,886	-6,187	-14,469	-12,779	54,482	44,117	64,557	-
YoY %	-189.09%	57.24%	-13.22%	-123.46%	23.49%	-31.66%	-	-
Horiz. %	-27.71%	-9.58%	-22.41%	-19.79%	84.39%	68.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	2.04%	1.04%	2.57%	-
YoY %	-	-	-	-	96.15%	-59.53%	-	-
Horiz. %	-	-	-	-	79.38%	40.47%	100.00%	-
Total Cost	302,328	222,573	162,588	85,071	255,765	192,477	93,330	118.77%
YoY %	35.83%	36.89%	91.12%	-66.74%	32.88%	106.23%	-	-
Horiz. %	323.93%	238.48%	174.21%	91.15%	274.04%	206.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,840	325,655	322,658	330,567	349,264	340,735	382,981	-10.20%
YoY %	0.06%	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-	-
Horiz. %	85.08%	85.03%	84.25%	86.31%	91.20%	88.97%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	9,694	9,688	9,679	6,450	26,329	23,073	18,211	-34.29%
YoY %	0.06%	0.09%	50.06%	-75.50%	14.11%	26.70%	-	-
Horiz. %	53.23%	53.20%	53.15%	35.42%	144.58%	126.70%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	48.33%	52.30%	28.21%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-7.59%	85.40%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	171.32%	185.40%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	325,840	325,655	322,658	330,567	349,264	340,735	382,981	-10.20%
YoY %	0.06%	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-	-
Horiz. %	85.08%	85.03%	84.25%	86.31%	91.20%	88.97%	100.00%	-
NOSH	288,593	288,487	288,323	288,080	287,988	287,760	287,195	0.32%
YoY %	0.04%	0.06%	0.08%	0.03%	0.08%	0.20%	-	-
Horiz. %	100.49%	100.45%	100.39%	100.31%	100.28%	100.20%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	-7.55%	-4.70%	-11.30%	-17.82%	17.86%	18.09%	41.11%	-
YoY %	-60.64%	58.41%	36.59%	-199.78%	-1.27%	-56.00%	-	-
Horiz. %	-18.37%	-11.43%	-27.49%	-43.35%	43.44%	44.00%	100.00%	-
ROE	-5.49%	-1.90%	-4.48%	-3.87%	15.60%	12.95%	16.86%	-
YoY %	-188.95%	57.59%	-15.76%	-124.81%	20.46%	-23.19%	-	-
Horiz. %	-32.56%	-11.27%	-26.57%	-22.95%	92.53%	76.81%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	104.39	78.98	54.33	26.87	115.90	87.58	59.18	45.93%
YoY %	32.17%	45.37%	102.20%	-76.82%	32.34%	47.99%	-	-
Horiz. %	176.39%	133.46%	91.80%	45.40%	195.84%	147.99%	100.00%	-
EPS	-6.65	-2.30	-5.38	-4.75	20.32	16.46	24.11	-
YoY %	-189.13%	57.25%	-13.26%	-123.38%	23.45%	-31.73%	-	-
Horiz. %	-27.58%	-9.54%	-22.31%	-19.70%	84.28%	68.27%	100.00%	-
DPS	3.60	3.60	3.60	2.40	9.80	8.60	6.80	-34.53%
YoY %	0.00%	0.00%	50.00%	-75.51%	13.95%	26.47%	-	-
Horiz. %	52.94%	52.94%	52.94%	35.29%	144.12%	126.47%	100.00%	-
NAPS	1.21	1.21	1.20	1.23	1.30	1.27	1.43	-10.53%
YoY %	0.00%	0.83%	-2.44%	-5.38%	2.36%	-11.19%	-	-
Horiz. %	84.62%	84.62%	83.92%	86.01%	90.91%	88.81%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 288,080
RPS	94.92	71.78	49.33	24.38	105.15	79.35	53.52	46.46%
YoY %	32.24%	45.51%	102.34%	-76.81%	32.51%	48.26%	-	-
Horiz. %	177.35%	134.12%	92.17%	45.55%	196.47%	148.26%	100.00%	-
EPS	-6.04	-2.09	-4.89	-4.32	18.40	14.90	21.80	-
YoY %	-189.00%	57.26%	-13.19%	-123.48%	23.49%	-31.65%	-	-
Horiz. %	-27.71%	-9.59%	-22.43%	-19.82%	84.40%	68.35%	100.00%	-
DPS	3.27	3.27	3.27	2.18	8.89	7.79	6.15	-34.34%
YoY %	0.00%	0.00%	50.00%	-75.48%	14.12%	26.67%	-	-
Horiz. %	53.17%	53.17%	53.17%	35.45%	144.55%	126.67%	100.00%	-
NAPS	1.1003	1.0997	1.0896	1.1163	1.1794	1.1506	1.2933	-10.20%
YoY %	0.05%	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-	-
Horiz. %	85.08%	85.03%	84.25%	86.31%	91.19%	88.97%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	0.98	1.01	1.06	1.07	1.02	1.04	1.04	-
P/RPS	0.94	1.28	1.95	3.98	0.88	1.19	1.76	-34.14%
YoY %	-26.56%	-34.36%	-51.01%	352.27%	-26.05%	-32.39%	-	-
Horiz. %	53.41%	72.73%	110.80%	226.14%	50.00%	67.61%	100.00%	-
P/EPS	-14.75	-43.94	-19.70	-22.50	5.03	6.32	4.31	-
YoY %	66.43%	-123.05%	12.44%	-547.32%	-20.41%	46.64%	-	-
Horiz. %	-342.23%	-1,019.49%	-457.08%	-522.04%	116.71%	146.64%	100.00%	-
EY	-6.78	-2.28	-5.08	-4.44	19.88	15.81	23.18	-
YoY %	-197.37%	55.12%	-14.41%	-122.33%	25.74%	-31.79%	-	-
Horiz. %	-29.25%	-9.84%	-21.92%	-19.15%	85.76%	68.21%	100.00%	-
DY	3.67	3.56	3.40	2.24	9.61	8.27	6.54	-31.94%
YoY %	3.09%	4.71%	51.79%	-76.69%	16.20%	26.45%	-	-
Horiz. %	56.12%	54.43%	51.99%	34.25%	146.94%	126.45%	100.00%	-
P/NAPS	0.81	0.83	0.88	0.87	0.78	0.82	0.73	7.17%
YoY %	-2.41%	-5.68%	1.15%	11.54%	-4.88%	12.33%	-	-
Horiz. %	110.96%	113.70%	120.55%	119.18%	106.85%	112.33%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	29/08/23	30/05/23	28/02/23	30/11/22	25/08/22	26/05/22	-
Price	0.98	1.02	1.02	1.09	1.02	1.04	1.14	-
P/RPS	0.94	1.29	1.88	4.06	0.88	1.19	1.93	-38.06%
YoY %	-27.13%	-31.38%	-53.69%	361.36%	-26.05%	-38.34%	-	-
Horiz. %	48.70%	66.84%	97.41%	210.36%	45.60%	61.66%	100.00%	-
P/EPS	-14.75	-44.37	-18.95	-22.92	5.03	6.32	4.73	-
YoY %	66.76%	-134.14%	17.32%	-555.67%	-20.41%	33.62%	-	-
Horiz. %	-311.84%	-938.05%	-400.63%	-484.57%	106.34%	133.62%	100.00%	-
EY	-6.78	-2.25	-5.28	-4.36	19.88	15.81	21.14	-
YoY %	-201.33%	57.39%	-21.10%	-121.93%	25.74%	-25.21%	-	-
Horiz. %	-32.07%	-10.64%	-24.98%	-20.62%	94.04%	74.79%	100.00%	-
DY	3.67	3.53	3.53	2.20	9.61	8.27	5.96	-27.59%
YoY %	3.97%	0.00%	60.45%	-77.11%	16.20%	38.76%	-	-
Horiz. %	61.58%	59.23%	59.23%	36.91%	161.24%	138.76%	100.00%	-
P/NAPS	0.81	0.84	0.85	0.89	0.78	0.82	0.80	0.83%
YoY %	-3.57%	-1.18%	-4.49%	14.10%	-4.88%	2.50%	-	-
Horiz. %	101.25%	105.00%	106.25%	111.25%	97.50%	102.50%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 09:20:00

EMA 5

10 Mins

BUY

2024-06-26 09:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More