[P&O] QoQ TTM Result on 30-Jun-2022 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- -24.43%
YoY- 5019.19%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 298,966 307,784 311,375 301,077 288,507 279,271 274,630 5.82%
PBT -27,033 -22,354 56,766 50,525 67,233 76,179 10,978 -
Tax 976 -1,771 -1,156 -4,307 -6,643 -4,801 -5,223 -
NP -26,057 -24,125 55,610 46,218 60,590 71,378 5,755 -
-
NP to SH -24,544 -25,627 54,482 42,551 56,304 66,850 881 -
-
Tax Rate - - 2.04% 8.52% 9.88% 6.30% 47.58% -
Total Cost 325,023 331,909 255,765 254,859 227,917 207,893 268,875 13.49%
-
Net Worth 322,658 330,567 349,264 340,735 382,981 385,581 315,910 1.42%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 17,729 19,324 26,262 26,250 24,634 23,026 16,063 6.80%
Div Payout % 0.00% 0.00% 48.20% 61.69% 43.75% 34.44% 1,823.30% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 322,658 330,567 349,264 340,735 382,981 385,581 315,910 1.42%
NOSH 288,323 288,080 287,988 287,760 287,195 287,085 287,074 0.29%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -8.72% -7.84% 17.86% 15.35% 21.00% 25.56% 2.10% -
ROE -7.61% -7.75% 15.60% 12.49% 14.70% 17.34% 0.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 111.19 114.52 115.90 112.22 107.72 104.30 102.58 5.52%
EPS -9.13 -9.54 20.28 15.86 21.02 24.97 0.33 -
DPS 6.60 7.20 9.80 9.80 9.20 8.60 6.00 6.56%
NAPS 1.20 1.23 1.30 1.27 1.43 1.44 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 287,760
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 100.95 103.93 105.15 101.67 97.42 94.30 92.74 5.82%
EPS -8.29 -8.65 18.40 14.37 19.01 22.57 0.30 -
DPS 5.99 6.53 8.87 8.86 8.32 7.78 5.42 6.90%
NAPS 1.0896 1.1163 1.1794 1.1506 1.2933 1.302 1.0668 1.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.06 1.07 1.02 1.04 1.04 0.94 0.925 -
P/RPS 0.95 0.93 0.88 0.93 0.97 0.90 0.90 3.67%
P/EPS -11.61 -11.22 5.03 6.56 4.95 3.77 281.09 -
EY -8.61 -8.91 19.88 15.25 20.21 26.56 0.36 -
DY 6.23 6.73 9.61 9.42 8.85 9.15 6.49 -2.69%
P/NAPS 0.88 0.87 0.78 0.82 0.73 0.65 0.78 8.38%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 30/11/22 25/08/22 26/05/22 24/02/22 29/11/21 -
Price 1.02 1.09 1.02 1.04 1.14 1.02 0.93 -
P/RPS 0.92 0.95 0.88 0.93 1.06 0.98 0.91 0.73%
P/EPS -11.17 -11.43 5.03 6.56 5.42 4.09 282.61 -
EY -8.95 -8.75 19.88 15.25 18.44 24.48 0.35 -
DY 6.47 6.61 9.61 9.42 8.07 8.43 6.45 0.20%
P/NAPS 0.85 0.89 0.78 0.82 0.80 0.71 0.79 5.00%

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
Post a Comment