[P&O] QoQ Cumulative Quarter Result on 31-Mar-2022 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- -4.12%
YoY- 606.78%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 72,207 311,375 234,984 158,488 75,798 274,630 208,537 -50.59%
PBT -12,396 56,766 42,953 66,879 66,724 10,978 3,406 -
Tax -468 -1,156 -446 -1,721 147 -5,223 -1,362 -50.84%
NP -12,864 55,610 42,507 65,158 66,871 5,755 2,044 -
-
NP to SH -12,779 54,482 44,117 64,557 67,330 881 2,447 -
-
Tax Rate - 2.04% 1.04% 2.57% -0.22% 47.58% 39.99% -
Total Cost 85,071 255,765 192,477 93,330 8,927 268,875 206,493 -44.54%
-
Net Worth 330,567 349,264 340,735 382,981 385,581 315,910 291,815 8.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,450 26,329 23,073 18,211 13,388 16,063 12,850 -36.76%
Div Payout % 0.00% 48.33% 52.30% 28.21% 19.88% 1,823.30% 525.16% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 330,567 349,264 340,735 382,981 385,581 315,910 291,815 8.64%
NOSH 288,080 287,988 287,760 287,195 287,085 287,074 287,074 0.23%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -17.82% 17.86% 18.09% 41.11% 88.22% 2.10% 0.98% -
ROE -3.87% 15.60% 12.95% 16.86% 17.46% 0.28% 0.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.87 115.90 87.58 59.18 28.31 102.58 77.89 -50.71%
EPS -4.75 20.32 16.46 24.11 25.15 0.33 0.91 -
DPS 2.40 9.80 8.60 6.80 5.00 6.00 4.80 -36.92%
NAPS 1.23 1.30 1.27 1.43 1.44 1.18 1.09 8.36%
Adjusted Per Share Value based on latest NOSH - 287,195
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.38 105.15 79.35 53.52 25.60 92.74 70.42 -50.59%
EPS -4.32 18.40 14.90 21.80 22.74 0.30 0.83 -
DPS 2.18 8.89 7.79 6.15 4.52 5.42 4.34 -36.73%
NAPS 1.1163 1.1794 1.1506 1.2933 1.302 1.0668 0.9854 8.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 1.02 1.04 1.04 0.94 0.925 0.925 -
P/RPS 3.98 0.88 1.19 1.76 3.32 0.90 1.19 123.15%
P/EPS -22.50 5.03 6.32 4.31 3.74 281.09 101.20 -
EY -4.44 19.88 15.81 23.18 26.75 0.36 0.99 -
DY 2.24 9.61 8.27 6.54 5.32 6.49 5.19 -42.80%
P/NAPS 0.87 0.78 0.82 0.73 0.65 0.78 0.85 1.55%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 25/08/22 26/05/22 24/02/22 29/11/21 26/08/21 -
Price 1.09 1.02 1.04 1.14 1.02 0.93 0.96 -
P/RPS 4.06 0.88 1.19 1.93 3.60 0.91 1.23 121.20%
P/EPS -22.92 5.03 6.32 4.73 4.06 282.61 105.03 -
EY -4.36 19.88 15.81 21.14 24.65 0.35 0.95 -
DY 2.20 9.61 8.27 5.96 4.90 6.45 5.00 -42.06%
P/NAPS 0.89 0.78 0.82 0.80 0.71 0.79 0.88 0.75%

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