[P&O] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 7487.97%
YoY- 1604.95%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 311,375 301,077 288,507 279,271 274,630 280,768 290,878 4.63%
PBT 56,766 50,525 67,233 76,179 10,978 7,190 19,603 103.03%
Tax -1,156 -4,307 -6,643 -4,801 -5,223 -3,793 -4,227 -57.83%
NP 55,610 46,218 60,590 71,378 5,755 3,397 15,376 135.43%
-
NP to SH 54,482 42,551 56,304 66,850 881 -865 5,342 369.62%
-
Tax Rate 2.04% 8.52% 9.88% 6.30% 47.58% 52.75% 21.56% -
Total Cost 255,765 254,859 227,917 207,893 268,875 277,371 275,502 -4.83%
-
Net Worth 349,264 340,735 382,981 385,581 315,910 291,815 294,493 12.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 26,262 26,250 24,634 23,026 16,063 16,063 16,064 38.73%
Div Payout % 48.20% 61.69% 43.75% 34.44% 1,823.30% 0.00% 300.72% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 349,264 340,735 382,981 385,581 315,910 291,815 294,493 12.03%
NOSH 287,988 287,760 287,195 287,085 287,074 287,074 287,074 0.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 17.86% 15.35% 21.00% 25.56% 2.10% 1.21% 5.29% -
ROE 15.60% 12.49% 14.70% 17.34% 0.28% -0.30% 1.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 115.90 112.22 107.72 104.30 102.58 104.87 108.65 4.39%
EPS 20.28 15.86 21.02 24.97 0.33 -0.32 2.00 367.82%
DPS 9.80 9.80 9.20 8.60 6.00 6.00 6.00 38.65%
NAPS 1.30 1.27 1.43 1.44 1.18 1.09 1.10 11.76%
Adjusted Per Share Value based on latest NOSH - 287,085
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.15 101.67 97.42 94.30 92.74 94.81 98.22 4.64%
EPS 18.40 14.37 19.01 22.57 0.30 -0.29 1.80 370.34%
DPS 8.87 8.86 8.32 7.78 5.42 5.42 5.42 38.83%
NAPS 1.1794 1.1506 1.2933 1.302 1.0668 0.9854 0.9944 12.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.02 1.04 1.04 0.94 0.925 0.925 0.90 -
P/RPS 0.88 0.93 0.97 0.90 0.90 0.88 0.83 3.97%
P/EPS 5.03 6.56 4.95 3.77 281.09 -286.29 45.10 -76.79%
EY 19.88 15.25 20.21 26.56 0.36 -0.35 2.22 330.65%
DY 9.61 9.42 8.85 9.15 6.49 6.49 6.67 27.53%
P/NAPS 0.78 0.82 0.73 0.65 0.78 0.85 0.82 -3.27%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 25/08/22 26/05/22 24/02/22 29/11/21 26/08/21 25/05/21 -
Price 1.02 1.04 1.14 1.02 0.93 0.96 0.905 -
P/RPS 0.88 0.93 1.06 0.98 0.91 0.92 0.83 3.97%
P/EPS 5.03 6.56 5.42 4.09 282.61 -297.12 45.36 -76.88%
EY 19.88 15.25 18.44 24.48 0.35 -0.34 2.20 333.25%
DY 9.61 9.42 8.07 8.43 6.45 6.25 6.63 28.04%
P/NAPS 0.78 0.82 0.80 0.71 0.79 0.88 0.82 -3.27%

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