[P&O] QoQ TTM Result on 31-Dec-2019 [#1]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	309,168	318,925	323,280	322,952	323,480	321,286	319,779	-2.21%
YoY %	-3.06%	-1.35%	0.10%	-0.16%	0.68%	0.47%	-	-
Horiz. %	96.68%	99.73%	101.09%	100.99%	101.16%	100.47%	100.00%	-
PBT	-1,575	6,913	-2,336	4,292	5,892	12,496	24,005	-
YoY %	-122.78%	395.93%	-154.43%	-27.16%	-52.85%	-47.94%	-	-
Horiz. %	-6.56%	28.80%	-9.73%	17.88%	24.54%	52.06%	100.00%	-
Tax	-3,729	-5,496	-3,785	-5,326	-6,864	-7,280	-14,798	-60.00%
YoY %	32.15%	-45.20%	28.93%	22.41%	5.71%	50.80%	-	-
Horiz. %	25.20%	37.14%	25.58%	35.99%	46.38%	49.20%	100.00%	-
NP	-5,304	1,417	-6,121	-1,034	-972	5,216	9,207	-
YoY %	-474.31%	123.15%	-491.97%	-6.38%	-118.63%	-43.35%	-	-
Horiz. %	-57.61%	15.39%	-66.48%	-11.23%	-10.56%	56.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,841	-3,272	-5,593	-5,560	-8,435	-3,589	-3,480	99.59%
YoY %	-200.76%	41.50%	-0.59%	34.08%	-135.02%	-3.13%	-	-
Horiz. %	282.79%	94.02%	160.72%	159.77%	242.39%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	79.50%	-	124.09%	116.50%	58.26%	61.65%	-
YoY %	-	0.00%	-	6.52%	99.97%	-5.50%	-	-
Horiz. %	-	128.95%	-	201.28%	188.97%	94.50%	100.00%	-
Total Cost	314,472	317,508	329,401	323,986	324,452	316,070	310,572	0.83%
YoY %	-0.96%	-3.61%	1.67%	-0.14%	2.65%	1.77%	-	-
Horiz. %	101.26%	102.23%	106.06%	104.32%	104.47%	101.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,388	275,878	289,929	286,762	290,136	293,559	302,481	-7.18%
YoY %	-1.99%	-4.85%	1.10%	-1.16%	-1.17%	-2.95%	-	-
Horiz. %	89.39%	91.21%	95.85%	94.80%	95.92%	97.05%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	17,987	18,164	18,347	18,309	17,032	17,078	17,119	3.34%
YoY %	-0.97%	-1.00%	0.21%	7.50%	-0.27%	-0.24%	-	-
Horiz. %	105.07%	106.10%	107.17%	106.95%	99.49%	99.76%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	270,388	275,878	289,929	286,762	290,136	293,559	302,481	-7.18%
YoY %	-1.99%	-4.85%	1.10%	-1.16%	-1.17%	-2.95%	-	-
Horiz. %	89.39%	91.21%	95.85%	94.80%	95.92%	97.05%	100.00%	-
NOSH	287,074	287,059	287,059	287,059	286,957	286,946	286,946	0.02%
YoY %	0.01%	0.00%	0.00%	0.04%	0.00%	0.00%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	-1.72%	0.44%	-1.89%	-0.32%	-0.30%	1.62%	2.88%	-
YoY %	-490.91%	123.28%	-490.62%	-6.67%	-118.52%	-43.75%	-	-
Horiz. %	-59.72%	15.28%	-65.62%	-11.11%	-10.42%	56.25%	100.00%	-
ROE	-3.64%	-1.19%	-1.93%	-1.94%	-2.91%	-1.22%	-1.15%	-
YoY %	-205.88%	38.34%	0.52%	33.33%	-138.52%	-6.09%	-	-
Horiz. %	316.52%	103.48%	167.83%	168.70%	253.04%	106.09%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	115.49	119.07	112.62	119.38	119.30	118.20	117.35	-1.05%
YoY %	-3.01%	5.73%	-5.66%	0.07%	0.93%	0.72%	-	-
Horiz. %	98.41%	101.47%	95.97%	101.73%	101.66%	100.72%	100.00%	-
EPS	-3.68	-1.22	-1.95	-2.06	-3.11	-1.32	-1.28	101.80%
YoY %	-201.64%	37.44%	5.34%	33.76%	-135.61%	-3.12%	-	-
Horiz. %	287.50%	95.31%	152.34%	160.94%	242.97%	103.12%	100.00%	-
DPS	6.72	6.78	6.39	6.75	6.25	6.25	6.25	4.93%
YoY %	-0.88%	6.10%	-5.33%	8.00%	0.00%	0.00%	-	-
Horiz. %	107.52%	108.48%	102.24%	108.00%	100.00%	100.00%	100.00%	-
NAPS	1.01	1.03	1.01	1.06	1.07	1.08	1.11	-6.08%
YoY %	-1.94%	1.98%	-4.72%	-0.93%	-0.93%	-2.70%	-	-
Horiz. %	90.99%	92.79%	90.99%	95.50%	96.40%	97.30%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 287,059
RPS	104.40	107.69	109.17	109.05	109.23	108.49	107.98	-2.21%
YoY %	-3.06%	-1.36%	0.11%	-0.16%	0.68%	0.47%	-	-
Horiz. %	96.68%	99.73%	101.10%	100.99%	101.16%	100.47%	100.00%	-
EPS	-3.32	-1.10	-1.89	-1.88	-2.85	-1.21	-1.18	98.92%
YoY %	-201.82%	41.80%	-0.53%	34.04%	-135.54%	-2.54%	-	-
Horiz. %	281.36%	93.22%	160.17%	159.32%	241.53%	102.54%	100.00%	-
DPS	6.07	6.13	6.20	6.18	5.75	5.77	5.78	3.30%
YoY %	-0.98%	-1.13%	0.32%	7.48%	-0.35%	-0.17%	-	-
Horiz. %	105.02%	106.06%	107.27%	106.92%	99.48%	99.83%	100.00%	-
NAPS	0.913	0.9316	0.979	0.9683	0.9797	0.9913	1.0214	-7.18%
YoY %	-2.00%	-4.84%	1.11%	-1.16%	-1.17%	-2.95%	-	-
Horiz. %	89.39%	91.21%	95.85%	94.80%	95.92%	97.05%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	0.83	0.79	0.86	0.96	0.98	0.99	1.00	-
P/RPS	0.72	0.66	0.76	0.80	0.82	0.84	0.85	-10.44%
YoY %	9.09%	-13.16%	-5.00%	-2.44%	-2.38%	-1.18%	-	-
Horiz. %	84.71%	77.65%	89.41%	94.12%	96.47%	98.82%	100.00%	-
P/EPS	-22.58	-64.67	-44.14	-46.71	-31.50	-74.98	-78.31	-56.25%
YoY %	65.08%	-46.51%	5.50%	-48.29%	57.99%	4.25%	-	-
Horiz. %	28.83%	82.58%	56.37%	59.65%	40.22%	95.75%	100.00%	-
EY	-4.43	-1.55	-2.27	-2.14	-3.17	-1.33	-1.28	128.28%
YoY %	-185.81%	31.72%	-6.07%	32.49%	-138.35%	-3.91%	-	-
Horiz. %	346.09%	121.09%	177.34%	167.19%	247.66%	103.91%	100.00%	-
DY	8.10	8.58	7.43	7.03	6.38	6.31	6.25	18.81%
YoY %	-5.59%	15.48%	5.69%	10.19%	1.11%	0.96%	-	-
Horiz. %	129.60%	137.28%	118.88%	112.48%	102.08%	100.96%	100.00%	-
P/NAPS	0.82	0.77	0.85	0.91	0.92	0.92	0.90	-6.00%
YoY %	6.49%	-9.41%	-6.59%	-1.09%	0.00%	2.22%	-	-
Horiz. %	91.11%	85.56%	94.44%	101.11%	102.22%	102.22%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	27/08/20	04/06/20	18/02/20	29/11/19	29/08/19	21/05/19	-
Price	0.84	0.82	0.805	0.94	0.97	0.975	0.995	-
P/RPS	0.73	0.69	0.71	0.79	0.81	0.82	0.85	-9.62%
YoY %	5.80%	-2.82%	-10.13%	-2.47%	-1.22%	-3.53%	-	-
Horiz. %	85.88%	81.18%	83.53%	92.94%	95.29%	96.47%	100.00%	-
P/EPS	-22.85	-67.12	-41.32	-45.74	-31.18	-73.84	-77.91	-55.75%
YoY %	65.96%	-62.44%	9.66%	-46.70%	57.77%	5.22%	-	-
Horiz. %	29.33%	86.15%	53.04%	58.71%	40.02%	94.78%	100.00%	-
EY	-4.38	-1.49	-2.42	-2.19	-3.21	-1.35	-1.28	126.57%
YoY %	-193.96%	38.43%	-10.50%	31.78%	-137.78%	-5.47%	-	-
Horiz. %	342.19%	116.41%	189.06%	171.09%	250.78%	105.47%	100.00%	-
DY	8.00	8.27	7.94	7.18	6.44	6.41	6.28	17.46%
YoY %	-3.26%	4.16%	10.58%	11.49%	0.47%	2.07%	-	-
Horiz. %	127.39%	131.69%	126.43%	114.33%	102.55%	102.07%	100.00%	-
P/NAPS	0.83	0.80	0.80	0.89	0.91	0.90	0.90	-5.24%
YoY %	3.75%	0.00%	-10.11%	-2.20%	1.11%	0.00%	-	-
Horiz. %	92.22%	88.89%	88.89%	98.89%	101.11%	100.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

10 Mins

BUY

2024-06-26 16:30:00

EMA 5

5 Mins

BUY

2024-06-26 16:30:00

ADX

5 Mins

BUY

2024-06-26 16:30:00

ADX

10 Mins

BUY

2024-06-26 15:30:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

619

PTRANS

PERAK TRANSIT BERHAD

618

NOTION

NOTION VTEC BHD

607

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

563

SNS

SNS NETWORK TECHNOLOGY BERHAD

432

GENTING

GENTING BHD

404

PBBANK

PUBLIC BANK BHD

403

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More