[P&O] QoQ TTM Result on 30-Jun-2021 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -116.19%
YoY- 73.56%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 288,507 279,271 274,630 280,768 290,878 303,295 309,168 -4.51%
PBT 67,233 76,179 10,978 7,190 19,603 6,656 -1,575 -
Tax -6,643 -4,801 -5,223 -3,793 -4,227 -4,760 -3,729 47.00%
NP 60,590 71,378 5,755 3,397 15,376 1,896 -5,304 -
-
NP to SH 56,304 66,850 881 -865 5,342 -4,442 -9,841 -
-
Tax Rate 9.88% 6.30% 47.58% 52.75% 21.56% 71.51% - -
Total Cost 227,917 207,893 268,875 277,371 275,502 301,399 314,472 -19.33%
-
Net Worth 382,981 385,581 315,910 291,815 294,493 278,429 270,388 26.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 24,634 23,026 16,063 16,063 16,064 16,296 17,987 23.34%
Div Payout % 43.75% 34.44% 1,823.30% 0.00% 300.72% 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 382,981 385,581 315,910 291,815 294,493 278,429 270,388 26.14%
NOSH 287,195 287,085 287,074 287,074 287,074 287,074 287,074 0.02%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 21.00% 25.56% 2.10% 1.21% 5.29% 0.63% -1.72% -
ROE 14.70% 17.34% 0.28% -0.30% 1.81% -1.60% -3.64% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 107.72 104.30 102.58 104.87 108.65 113.29 115.49 -4.54%
EPS 21.02 24.97 0.33 -0.32 2.00 -1.66 -3.68 -
DPS 9.20 8.60 6.00 6.00 6.00 6.09 6.72 23.31%
NAPS 1.43 1.44 1.18 1.09 1.10 1.04 1.01 26.11%
Adjusted Per Share Value based on latest NOSH - 287,074
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 97.42 94.30 92.74 94.81 98.22 102.42 104.40 -4.51%
EPS 19.01 22.57 0.30 -0.29 1.80 -1.50 -3.32 -
DPS 8.32 7.78 5.42 5.42 5.42 5.50 6.07 23.41%
NAPS 1.2933 1.302 1.0668 0.9854 0.9944 0.9402 0.913 26.15%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.04 0.94 0.925 0.925 0.90 0.87 0.83 -
P/RPS 0.97 0.90 0.90 0.88 0.83 0.77 0.72 22.00%
P/EPS 4.95 3.77 281.09 -286.29 45.10 -52.44 -22.58 -
EY 20.21 26.56 0.36 -0.35 2.22 -1.91 -4.43 -
DY 8.85 9.15 6.49 6.49 6.67 7.00 8.10 6.08%
P/NAPS 0.73 0.65 0.78 0.85 0.82 0.84 0.82 -7.46%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 29/11/21 26/08/21 25/05/21 25/02/21 26/11/20 -
Price 1.14 1.02 0.93 0.96 0.905 0.93 0.84 -
P/RPS 1.06 0.98 0.91 0.92 0.83 0.82 0.73 28.25%
P/EPS 5.42 4.09 282.61 -297.12 45.36 -56.05 -22.85 -
EY 18.44 24.48 0.35 -0.34 2.20 -1.78 -4.38 -
DY 8.07 8.43 6.45 6.25 6.63 6.55 8.00 0.58%
P/NAPS 0.80 0.71 0.79 0.88 0.82 0.89 0.83 -2.42%

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