[P&O] YoY TTM Result on 30-Jun-2020 [#3]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- 41.5%
YoY- 8.83%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 288,963 301,077 280,768 318,925 321,286 319,937 335,349 -2.44%
PBT 3,711 50,525 7,190 6,913 12,496 5,441 40,949 -32.96%
Tax -609 -4,307 -3,793 -5,496 -7,280 -14,588 -11,258 -38.48%
NP 3,102 46,218 3,397 1,417 5,216 -9,147 29,691 -31.35%
-
NP to SH 4,178 42,551 -865 -3,272 -3,589 -22,289 10,976 -14.86%
-
Tax Rate 16.41% 8.52% 52.75% 79.50% 58.26% 268.11% 27.49% -
Total Cost 285,861 254,859 277,371 317,508 316,070 329,084 305,658 -1.10%
-
Net Worth 325,655 340,735 291,815 275,878 293,559 321,869 375,387 -2.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 12,900 26,250 16,063 18,164 17,078 15,992 17,023 -4.51%
Div Payout % 308.78% 61.69% 0.00% 0.00% 0.00% 0.00% 155.10% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 325,655 340,735 291,815 275,878 293,559 321,869 375,387 -2.33%
NOSH 288,487 287,760 287,074 287,059 286,946 286,946 249,954 2.41%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.07% 15.35% 1.21% 0.44% 1.62% -2.86% 8.85% -
ROE 1.28% 12.49% -0.30% -1.19% -1.22% -6.92% 2.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 107.37 112.22 104.87 119.07 118.20 116.30 142.04 -4.55%
EPS 1.55 15.86 -0.32 -1.22 -1.32 -8.10 4.65 -16.72%
DPS 4.80 9.80 6.00 6.78 6.25 5.81 7.20 -6.53%
NAPS 1.21 1.27 1.09 1.03 1.08 1.17 1.59 -4.44%
Adjusted Per Share Value based on latest NOSH - 287,059
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 97.57 101.66 94.81 107.69 108.49 108.03 113.24 -2.45%
EPS 1.41 14.37 -0.29 -1.10 -1.21 -7.53 3.71 -14.88%
DPS 4.36 8.86 5.42 6.13 5.77 5.40 5.75 -4.50%
NAPS 1.0996 1.1506 0.9854 0.9316 0.9913 1.0868 1.2676 -2.34%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.01 1.04 0.925 0.79 0.99 1.05 1.30 -
P/RPS 0.94 0.93 0.88 0.66 0.84 0.90 0.92 0.35%
P/EPS 65.06 6.56 -286.29 -64.67 -74.98 -12.96 27.96 15.10%
EY 1.54 15.25 -0.35 -1.55 -1.33 -7.72 3.58 -13.11%
DY 4.75 9.42 6.49 8.58 6.31 5.54 5.54 -2.53%
P/NAPS 0.83 0.82 0.85 0.77 0.92 0.90 0.82 0.20%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 26/08/21 27/08/20 29/08/19 29/08/18 30/08/17 -
Price 1.02 1.04 0.96 0.82 0.975 1.05 1.26 -
P/RPS 0.95 0.93 0.92 0.69 0.82 0.90 0.89 1.09%
P/EPS 65.71 6.56 -297.12 -67.12 -73.84 -12.96 27.10 15.89%
EY 1.52 15.25 -0.34 -1.49 -1.35 -7.72 3.69 -13.73%
DY 4.71 9.42 6.25 8.27 6.41 5.54 5.71 -3.15%
P/NAPS 0.84 0.82 0.88 0.80 0.90 0.90 0.79 1.02%

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