[P&O] YoY Annualized Quarter Result on 30-Jun-2019 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- 12.33%
YoY- 42.6%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 313,312 278,049 315,916 321,989 316,468 331,948 384,008 -3.33%
PBT 57,270 4,541 -7,145 -8,506 -3,221 37,438 32,592 9.84%
Tax -594 -1,816 -1,730 -3,554 -14,106 -8,522 -17,738 -43.21%
NP 56,676 2,725 -8,876 -12,061 -17,328 28,916 14,853 24.99%
-
NP to SH 58,822 3,262 -8,705 -15,589 -27,160 12,780 -9,240 -
-
Tax Rate 1.04% 39.99% - - - 22.76% 54.42% -
Total Cost 256,636 275,324 324,792 334,050 333,796 303,032 369,154 -5.87%
-
Net Worth 340,735 291,815 275,878 293,559 321,869 375,387 368,006 -1.27%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 30,764 17,134 19,284 18,120 18,340 18,887 29,631 0.62%
Div Payout % 52.30% 525.16% 0.00% 0.00% 0.00% 147.79% 0.00% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 340,735 291,815 275,878 293,559 321,869 375,387 368,006 -1.27%
NOSH 287,760 287,074 287,059 286,946 286,946 249,954 238,965 3.14%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 18.09% 0.98% -2.81% -3.75% -5.48% 8.71% 3.87% -
ROE 17.26% 1.12% -3.16% -5.31% -8.44% 3.40% -2.51% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 116.78 103.86 117.95 118.46 115.04 140.60 160.70 -5.17%
EPS 21.95 1.21 -3.23 -5.72 -10.72 5.41 -3.87 -
DPS 11.47 6.40 7.20 6.67 6.67 8.00 12.40 -1.29%
NAPS 1.27 1.09 1.03 1.08 1.17 1.59 1.54 -3.16%
Adjusted Per Share Value based on latest NOSH - 286,946
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 105.90 93.98 106.78 108.83 106.97 112.20 129.80 -3.33%
EPS 19.88 1.10 -2.94 -5.27 -9.18 4.32 -3.12 -
DPS 10.40 5.79 6.52 6.12 6.20 6.38 10.02 0.62%
NAPS 1.1517 0.9864 0.9325 0.9922 1.0879 1.2688 1.2439 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.04 0.925 0.79 0.99 1.05 1.30 1.31 -
P/RPS 0.89 0.89 0.67 0.84 0.91 0.92 0.82 1.37%
P/EPS 4.74 75.90 -24.31 -17.26 -10.64 24.02 -33.88 -
EY 21.08 1.32 -4.11 -5.79 -9.40 4.16 -2.95 -
DY 11.03 6.92 9.11 6.73 6.35 6.15 9.47 2.57%
P/NAPS 0.82 0.85 0.77 0.92 0.90 0.82 0.85 -0.59%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 27/08/20 29/08/19 29/08/18 30/08/17 25/08/16 -
Price 1.04 0.96 0.82 0.975 1.05 1.26 1.29 -
P/RPS 0.89 0.92 0.70 0.82 0.91 0.90 0.80 1.79%
P/EPS 4.74 78.77 -25.23 -17.00 -10.64 23.28 -33.36 -
EY 21.08 1.27 -3.96 -5.88 -9.40 4.30 -3.00 -
DY 11.03 6.67 8.78 6.84 6.35 6.35 9.61 2.32%
P/NAPS 0.82 0.88 0.80 0.90 0.90 0.79 0.84 -0.40%

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