[P&O] QoQ TTM Result on 30-Jun-2020 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- 41.5%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 290,878 303,295 309,168 318,925 323,280 322,952 323,480 -6.83%
PBT 19,603 6,656 -1,575 6,913 -2,336 4,292 5,892 122.70%
Tax -4,227 -4,760 -3,729 -5,496 -3,785 -5,326 -6,864 -27.59%
NP 15,376 1,896 -5,304 1,417 -6,121 -1,034 -972 -
-
NP to SH 5,342 -4,442 -9,841 -3,272 -5,593 -5,560 -8,435 -
-
Tax Rate 21.56% 71.51% - 79.50% - 124.09% 116.50% -
Total Cost 275,502 301,399 314,472 317,508 329,401 323,986 324,452 -10.32%
-
Net Worth 294,493 278,429 270,388 275,878 289,929 286,762 290,136 0.99%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 16,064 16,296 17,987 18,164 18,347 18,309 17,032 -3.82%
Div Payout % 300.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 294,493 278,429 270,388 275,878 289,929 286,762 290,136 0.99%
NOSH 287,074 287,074 287,074 287,059 287,059 287,059 286,957 0.02%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.29% 0.63% -1.72% 0.44% -1.89% -0.32% -0.30% -
ROE 1.81% -1.60% -3.64% -1.19% -1.93% -1.94% -2.91% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 108.65 113.29 115.49 119.07 112.62 119.38 119.30 -6.03%
EPS 2.00 -1.66 -3.68 -1.22 -1.95 -2.06 -3.11 -
DPS 6.00 6.09 6.72 6.78 6.39 6.75 6.25 -2.68%
NAPS 1.10 1.04 1.01 1.03 1.01 1.06 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 287,059
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 98.22 102.41 104.40 107.69 109.16 109.05 109.23 -6.83%
EPS 1.80 -1.50 -3.32 -1.10 -1.89 -1.88 -2.85 -
DPS 5.42 5.50 6.07 6.13 6.20 6.18 5.75 -3.86%
NAPS 0.9944 0.9402 0.913 0.9316 0.979 0.9683 0.9797 0.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.90 0.87 0.83 0.79 0.86 0.96 0.98 -
P/RPS 0.83 0.77 0.72 0.66 0.76 0.80 0.82 0.81%
P/EPS 45.10 -52.44 -22.58 -64.67 -44.14 -46.71 -31.50 -
EY 2.22 -1.91 -4.43 -1.55 -2.27 -2.14 -3.17 -
DY 6.67 7.00 8.10 8.58 7.43 7.03 6.38 3.00%
P/NAPS 0.82 0.84 0.82 0.77 0.85 0.91 0.92 -7.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 26/11/20 27/08/20 04/06/20 18/02/20 29/11/19 -
Price 0.905 0.93 0.84 0.82 0.805 0.94 0.97 -
P/RPS 0.83 0.82 0.73 0.69 0.71 0.79 0.81 1.63%
P/EPS 45.36 -56.05 -22.85 -67.12 -41.32 -45.74 -31.18 -
EY 2.20 -1.78 -4.38 -1.49 -2.42 -2.19 -3.21 -
DY 6.63 6.55 8.00 8.27 7.94 7.18 6.44 1.95%
P/NAPS 0.82 0.89 0.83 0.80 0.80 0.89 0.91 -6.70%

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