[P&O] YoY Annualized Quarter Result on 31-Mar-2019 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 35.69%
YoY- 49.71%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 316,976 289,222 325,802 326,202 320,934 341,848 397,300 -3.69%
PBT 133,758 21,248 -21,108 -4,652 -19,742 41,770 24,976 32.25%
Tax -3,442 -602 394 -5,764 -6,556 -9,198 -19,184 -24.88%
NP 130,316 20,646 -20,714 -10,416 -26,298 32,572 5,792 67.98%
-
NP to SH 129,114 18,268 -12,098 -17,782 -35,356 19,722 -21,810 -
-
Tax Rate 2.57% 2.83% - - - 22.02% 76.81% -
Total Cost 186,660 268,576 346,516 336,618 347,232 309,276 391,508 -11.60%
-
Net Worth 382,981 294,493 289,929 302,481 298,890 356,675 370,674 0.54%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 36,423 19,275 24,112 20,437 18,680 21,258 32,523 1.90%
Div Payout % 28.21% 105.52% 0.00% 0.00% 0.00% 107.79% 0.00% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 382,981 294,493 289,929 302,481 298,890 356,675 370,674 0.54%
NOSH 287,195 287,074 287,059 286,946 286,946 245,954 239,144 3.09%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 41.11% 7.14% -6.36% -3.19% -8.19% 9.53% 1.46% -
ROE 33.71% 6.20% -4.17% -5.88% -11.83% 5.53% -5.88% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 118.35 108.03 113.50 119.70 128.85 144.72 166.13 -5.49%
EPS 48.22 6.82 -4.48 -6.52 -14.58 8.34 -9.12 -
DPS 13.60 7.20 8.40 7.50 7.50 9.00 13.60 0.00%
NAPS 1.43 1.10 1.01 1.11 1.20 1.51 1.55 -1.33%
Adjusted Per Share Value based on latest NOSH - 286,946
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 107.18 97.79 110.16 110.30 108.52 115.59 134.34 -3.69%
EPS 43.66 6.18 -4.09 -6.01 -11.95 6.67 -7.37 -
DPS 12.32 6.52 8.15 6.91 6.32 7.19 11.00 1.90%
NAPS 1.295 0.9958 0.9803 1.0228 1.0106 1.206 1.2534 0.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.04 0.90 0.86 1.00 1.09 1.28 1.35 -
P/RPS 0.88 0.83 0.76 0.84 0.85 0.88 0.81 1.39%
P/EPS 2.16 13.19 -20.41 -15.32 -7.68 15.33 -14.80 -
EY 46.36 7.58 -4.90 -6.53 -13.02 6.52 -6.76 -
DY 13.08 8.00 9.77 7.50 6.88 7.03 10.07 4.45%
P/NAPS 0.73 0.82 0.85 0.90 0.91 0.85 0.87 -2.88%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 04/06/20 21/05/19 30/05/18 19/05/17 30/05/16 -
Price 1.14 0.905 0.805 0.995 1.06 1.33 1.31 -
P/RPS 0.96 0.84 0.71 0.83 0.82 0.92 0.79 3.30%
P/EPS 2.36 13.26 -19.10 -15.25 -7.47 15.93 -14.36 -
EY 42.29 7.54 -5.24 -6.56 -13.39 6.28 -6.96 -
DY 11.93 7.96 10.43 7.54 7.08 6.77 10.38 2.34%
P/NAPS 0.80 0.82 0.80 0.90 0.88 0.88 0.85 -1.00%

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