[P&O] QoQ Cumulative Quarter Result on 31-Mar-2017 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -15.38%
YoY- 190.43%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 77,247 331,547 248,961 170,924 85,101 374,394 288,006 -58.31%
PBT -7,008 35,936 28,079 20,885 19,688 37,314 24,444 -
Tax -921 -10,400 -6,392 -4,599 -3,075 -18,170 -13,304 -83.05%
NP -7,929 25,536 21,687 16,286 16,613 19,144 11,140 -
-
NP to SH -9,449 7,666 9,585 9,861 11,653 -5,539 -6,930 22.89%
-
Tax Rate - 28.94% 22.76% 22.02% 15.62% 48.69% 54.43% -
Total Cost 85,176 306,011 227,274 154,638 68,488 355,250 276,866 -54.33%
-
Net Worth 342,198 356,378 375,387 356,675 357,472 360,717 368,006 -4.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,899 17,700 14,165 10,629 2,367 24,917 22,223 -58.59%
Div Payout % 0.00% 230.90% 147.79% 107.79% 20.32% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 342,198 356,378 375,387 356,675 357,472 360,717 368,006 -4.71%
NOSH 245,954 245,954 249,954 245,954 245,954 245,954 238,965 1.93%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -10.26% 7.70% 8.71% 9.53% 19.52% 5.11% 3.87% -
ROE -2.76% 2.15% 2.55% 2.76% 3.26% -1.54% -1.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.73 140.48 105.45 72.36 35.95 157.76 120.52 -57.96%
EPS -4.00 3.24 4.06 4.17 4.92 -2.32 -2.90 23.83%
DPS 2.50 7.50 6.00 4.50 1.00 10.50 9.30 -58.24%
NAPS 1.45 1.51 1.59 1.51 1.51 1.52 1.54 -3.92%
Adjusted Per Share Value based on latest NOSH - 245,954
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.08 111.95 84.07 57.72 28.74 126.42 97.25 -58.31%
EPS -3.19 2.59 3.24 3.33 3.93 -1.87 -2.34 22.87%
DPS 1.99 5.98 4.78 3.59 0.80 8.41 7.50 -58.60%
NAPS 1.1555 1.2034 1.2676 1.2044 1.2071 1.218 1.2426 -4.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.24 1.27 1.30 1.28 1.30 1.32 1.31 -
P/RPS 3.79 0.90 1.23 1.77 3.62 0.84 1.09 128.99%
P/EPS -30.97 39.10 32.02 30.66 26.41 -56.55 -45.17 -22.19%
EY -3.23 2.56 3.12 3.26 3.79 -1.77 -2.21 28.69%
DY 2.02 5.91 4.62 3.52 0.77 7.95 7.10 -56.64%
P/NAPS 0.86 0.84 0.82 0.85 0.86 0.87 0.85 0.78%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 29/11/17 30/08/17 19/05/17 22/02/17 30/11/16 25/08/16 -
Price 1.30 1.27 1.26 1.33 1.27 1.30 1.29 -
P/RPS 3.97 0.90 1.19 1.84 3.53 0.82 1.07 139.09%
P/EPS -32.47 39.10 31.04 31.86 25.80 -55.70 -44.48 -18.88%
EY -3.08 2.56 3.22 3.14 3.88 -1.80 -2.25 23.21%
DY 1.92 5.91 4.76 3.38 0.79 8.08 7.21 -58.50%
P/NAPS 0.90 0.84 0.79 0.88 0.84 0.86 0.84 4.69%

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