[P&O] YoY Cumulative Quarter Result on 31-Mar-2016 [#2]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Cumulative Result
Revenue	163,101	160,467	170,924	198,650	249,371	278,043	282,537	-8.74%
YoY %	1.64%	-6.12%	-13.96%	-20.34%	-10.31%	-1.59%	-	-
Horiz. %	57.73%	56.80%	60.50%	70.31%	88.26%	98.41%	100.00%	-
PBT	-2,326	-9,871	20,885	12,488	-6,098	32,206	31,458	-
YoY %	76.44%	-147.26%	67.24%	304.79%	-118.93%	2.38%	-	-
Horiz. %	-7.39%	-31.38%	66.39%	39.70%	-19.38%	102.38%	100.00%	-
Tax	-2,882	-3,278	-4,599	-9,592	3,507	-11,256	-9,053	-17.36%
YoY %	12.08%	28.72%	52.05%	-373.51%	131.16%	-24.33%	-	-
Horiz. %	31.83%	36.21%	50.80%	105.95%	-38.74%	124.33%	100.00%	-
NP	-5,208	-13,149	16,286	2,896	-2,591	20,950	22,405	-
YoY %	60.39%	-180.74%	462.36%	211.77%	-112.37%	-6.49%	-	-
Horiz. %	-23.24%	-58.69%	72.69%	12.93%	-11.56%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,891	-17,678	9,861	-10,905	3,301	10,662	22,405	-
YoY %	49.71%	-279.27%	190.43%	-430.35%	-69.04%	-52.41%	-	-
Horiz. %	-39.68%	-78.90%	44.01%	-48.67%	14.73%	47.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	22.02%	76.81%	-	34.95%	28.78%	-
YoY %	-	-	-71.33%	0.00%	-	21.44%	-	-
Horiz. %	-	-	76.51%	266.89%	-	121.44%	100.00%	-
Total Cost	168,309	173,616	154,638	195,754	251,962	257,093	260,132	-6.99%
YoY %	-3.06%	12.27%	-21.00%	-22.31%	-2.00%	-1.17%	-	-
Horiz. %	64.70%	66.74%	59.45%	75.25%	96.86%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,481	298,890	356,675	370,674	368,651	385,954	253,825	2.96%
YoY %	1.20%	-16.20%	-3.78%	0.55%	-4.48%	52.06%	-	-
Horiz. %	119.17%	117.75%	140.52%	146.04%	145.24%	152.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	10,218	9,340	10,629	16,261	14,456	7,719	9,030	2.08%
YoY %	9.40%	-12.13%	-34.64%	12.49%	87.28%	-14.52%	-	-
Horiz. %	113.16%	103.43%	117.71%	180.08%	160.09%	85.48%	100.00%	-
Div Payout %	0.00%	0.00%	107.79%	0.00%	437.96%	72.40%	40.31%	-
YoY %	0.00%	0.00%	0.00%	0.00%	504.92%	79.61%	-	-
Horiz. %	0.00%	0.00%	267.40%	0.00%	1,086.48%	179.61%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	302,481	298,890	356,675	370,674	368,651	385,954	253,825	2.96%
YoY %	1.20%	-16.20%	-3.78%	0.55%	-4.48%	52.06%	-	-
Horiz. %	119.17%	117.75%	140.52%	146.04%	145.24%	152.06%	100.00%	-
NOSH	286,946	286,946	245,954	239,144	240,948	241,221	244,063	2.73%
YoY %	0.00%	16.67%	2.85%	-0.75%	-0.11%	-1.16%	-	-
Horiz. %	117.57%	117.57%	100.77%	97.98%	98.72%	98.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-3.19%	-8.19%	9.53%	1.46%	-1.04%	7.53%	7.93%	-
YoY %	61.05%	-185.94%	552.74%	240.38%	-113.81%	-5.04%	-	-
Horiz. %	-40.23%	-103.28%	120.18%	18.41%	-13.11%	94.96%	100.00%	-
ROE	-2.94%	-5.91%	2.76%	-2.94%	0.90%	2.76%	8.83%	-
YoY %	50.25%	-314.13%	193.88%	-426.67%	-67.39%	-68.74%	-	-
Horiz. %	-33.30%	-66.93%	31.26%	-33.30%	10.19%	31.26%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	59.85	64.43	72.36	83.07	103.50	115.26	115.76	-10.40%
YoY %	-7.11%	-10.96%	-12.89%	-19.74%	-10.20%	-0.43%	-	-
Horiz. %	51.70%	55.66%	62.51%	71.76%	89.41%	99.57%	100.00%	-
EPS	-3.26	-7.29	4.17	-4.56	1.37	4.42	9.18	-
YoY %	55.28%	-274.82%	191.45%	-432.85%	-69.00%	-51.85%	-	-
Horiz. %	-35.51%	-79.41%	45.42%	-49.67%	14.92%	48.15%	100.00%	-
DPS	3.75	3.75	4.50	6.80	6.00	3.20	3.70	0.22%
YoY %	0.00%	-16.67%	-33.82%	13.33%	87.50%	-13.51%	-	-
Horiz. %	101.35%	101.35%	121.62%	183.78%	162.16%	86.49%	100.00%	-
NAPS	1.11	1.20	1.51	1.55	1.53	1.60	1.04	1.09%
YoY %	-7.50%	-20.53%	-2.58%	1.31%	-4.38%	53.85%	-	-
Horiz. %	106.73%	115.38%	145.19%	149.04%	147.12%	153.85%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 239,580
RPS	55.13	54.24	57.77	67.14	84.29	93.98	95.50	-8.74%
YoY %	1.64%	-6.11%	-13.96%	-20.35%	-10.31%	-1.59%	-	-
Horiz. %	57.73%	56.80%	60.49%	70.30%	88.26%	98.41%	100.00%	-
EPS	-3.01	-5.98	3.33	-3.69	1.12	3.60	7.57	-
YoY %	49.67%	-279.58%	190.24%	-429.46%	-68.89%	-52.44%	-	-
Horiz. %	-39.76%	-79.00%	43.99%	-48.75%	14.80%	47.56%	100.00%	-
DPS	3.45	3.16	3.59	5.50	4.89	2.61	3.05	2.07%
YoY %	9.18%	-11.98%	-34.73%	12.47%	87.36%	-14.43%	-	-
Horiz. %	113.11%	103.61%	117.70%	180.33%	160.33%	85.57%	100.00%	-
NAPS	1.0224	1.0103	1.2056	1.2529	1.2461	1.3045	0.8579	2.96%
YoY %	1.20%	-16.20%	-3.78%	0.55%	-4.48%	52.06%	-	-
Horiz. %	119.17%	117.76%	140.53%	146.04%	145.25%	152.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.00	1.09	1.28	1.35	1.46	1.40	1.41	-
P/RPS	1.67	1.69	1.77	1.63	1.41	1.21	1.22	5.36%
YoY %	-1.18%	-4.52%	8.59%	15.60%	16.53%	-0.82%	-	-
Horiz. %	136.89%	138.52%	145.08%	133.61%	115.57%	99.18%	100.00%	-
P/EPS	-30.65	-15.36	30.66	-29.61	106.57	31.67	15.36	-
YoY %	-99.54%	-150.10%	203.55%	-127.78%	236.50%	106.18%	-	-
Horiz. %	-199.54%	-100.00%	199.61%	-192.77%	693.82%	206.18%	100.00%	-
EY	-3.26	-6.51	3.26	-3.38	0.94	3.16	6.51	-
YoY %	49.92%	-299.69%	196.45%	-459.57%	-70.25%	-51.46%	-	-
Horiz. %	-50.08%	-100.00%	50.08%	-51.92%	14.44%	48.54%	100.00%	-
DY	3.75	3.44	3.52	5.04	4.11	2.29	2.62	6.15%
YoY %	9.01%	-2.27%	-30.16%	22.63%	79.48%	-12.60%	-	-
Horiz. %	143.13%	131.30%	134.35%	192.37%	156.87%	87.40%	100.00%	-
P/NAPS	0.90	0.91	0.85	0.87	0.95	0.88	1.36	-6.64%
YoY %	-1.10%	7.06%	-2.30%	-8.42%	7.95%	-35.29%	-	-
Horiz. %	66.18%	66.91%	62.50%	63.97%	69.85%	64.71%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	21/05/19	30/05/18	19/05/17	30/05/16	28/05/15	29/05/14	30/05/13	-
Price	0.995	1.06	1.33	1.31	1.47	1.38	1.74	-
P/RPS	1.66	1.65	1.84	1.58	1.42	1.20	1.50	1.70%
YoY %	0.61%	-10.33%	16.46%	11.27%	18.33%	-20.00%	-	-
Horiz. %	110.67%	110.00%	122.67%	105.33%	94.67%	80.00%	100.00%	-
P/EPS	-30.50	-14.93	31.86	-28.73	107.30	31.22	18.95	-
YoY %	-104.29%	-146.86%	210.89%	-126.78%	243.69%	64.75%	-	-
Horiz. %	-160.95%	-78.79%	168.13%	-151.61%	566.23%	164.75%	100.00%	-
EY	-3.28	-6.70	3.14	-3.48	0.93	3.20	5.28	-
YoY %	51.04%	-313.38%	190.23%	-474.19%	-70.94%	-39.39%	-	-
Horiz. %	-62.12%	-126.89%	59.47%	-65.91%	17.61%	60.61%	100.00%	-
DY	3.77	3.54	3.38	5.19	4.08	2.32	2.13	9.97%
YoY %	6.50%	4.73%	-34.87%	27.21%	75.86%	8.92%	-	-
Horiz. %	177.00%	166.20%	158.69%	243.66%	191.55%	108.92%	100.00%	-
P/NAPS	0.90	0.88	0.88	0.85	0.96	0.86	1.67	-9.78%
YoY %	2.27%	0.00%	3.53%	-11.46%	11.63%	-48.50%	-	-
Horiz. %	53.89%	52.69%	52.69%	50.90%	57.49%	51.50%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

295

MPI

MALAYSIAN PACIFIC INDUSTRIES

284

HLIND

HONG LEONG INDUSTRIES BHD

276

JCY

JCY INTERNATIONAL BERHAD

208

PBBANK

PUBLIC BANK BHD

141

GENTING

GENTING BHD

116

GENM

GENTING MALAYSIA BERHAD

114

YTLPOWR

YTL POWER INTERNATIONAL BHD

110

INARI

INARI AMERTRON BERHAD

105

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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