[P&O] QoQ TTM Result on 30-Sep-2021 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 201.85%
YoY- 108.95%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 301,077 288,507 279,271 274,630 280,768 290,878 303,295 -0.48%
PBT 50,525 67,233 76,179 10,978 7,190 19,603 6,656 287.68%
Tax -4,307 -6,643 -4,801 -5,223 -3,793 -4,227 -4,760 -6.46%
NP 46,218 60,590 71,378 5,755 3,397 15,376 1,896 745.64%
-
NP to SH 42,551 56,304 66,850 881 -865 5,342 -4,442 -
-
Tax Rate 8.52% 9.88% 6.30% 47.58% 52.75% 21.56% 71.51% -
Total Cost 254,859 227,917 207,893 268,875 277,371 275,502 301,399 -10.60%
-
Net Worth 340,735 382,981 385,581 315,910 291,815 294,493 278,429 14.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 26,250 24,634 23,026 16,063 16,063 16,064 16,296 37.53%
Div Payout % 61.69% 43.75% 34.44% 1,823.30% 0.00% 300.72% 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 340,735 382,981 385,581 315,910 291,815 294,493 278,429 14.45%
NOSH 287,760 287,195 287,085 287,074 287,074 287,074 287,074 0.15%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.35% 21.00% 25.56% 2.10% 1.21% 5.29% 0.63% -
ROE 12.49% 14.70% 17.34% 0.28% -0.30% 1.81% -1.60% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 112.22 107.72 104.30 102.58 104.87 108.65 113.29 -0.63%
EPS 15.86 21.02 24.97 0.33 -0.32 2.00 -1.66 -
DPS 9.80 9.20 8.60 6.00 6.00 6.00 6.09 37.44%
NAPS 1.27 1.43 1.44 1.18 1.09 1.10 1.04 14.28%
Adjusted Per Share Value based on latest NOSH - 287,074
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 101.67 97.42 94.30 92.74 94.81 98.22 102.42 -0.49%
EPS 14.37 19.01 22.57 0.30 -0.29 1.80 -1.50 -
DPS 8.86 8.32 7.78 5.42 5.42 5.42 5.50 37.53%
NAPS 1.1506 1.2933 1.302 1.0668 0.9854 0.9944 0.9402 14.45%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.04 1.04 0.94 0.925 0.925 0.90 0.87 -
P/RPS 0.93 0.97 0.90 0.90 0.88 0.83 0.77 13.45%
P/EPS 6.56 4.95 3.77 281.09 -286.29 45.10 -52.44 -
EY 15.25 20.21 26.56 0.36 -0.35 2.22 -1.91 -
DY 9.42 8.85 9.15 6.49 6.49 6.67 7.00 21.95%
P/NAPS 0.82 0.73 0.65 0.78 0.85 0.82 0.84 -1.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 29/11/21 26/08/21 25/05/21 25/02/21 -
Price 1.04 1.14 1.02 0.93 0.96 0.905 0.93 -
P/RPS 0.93 1.06 0.98 0.91 0.92 0.83 0.82 8.77%
P/EPS 6.56 5.42 4.09 282.61 -297.12 45.36 -56.05 -
EY 15.25 18.44 24.48 0.35 -0.34 2.20 -1.78 -
DY 9.42 8.07 8.43 6.45 6.25 6.63 6.55 27.49%
P/NAPS 0.82 0.80 0.71 0.79 0.88 0.82 0.89 -5.32%

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