[P&O] YoY TTM Result on 31-Dec-2018 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- 20.67%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 279,271 303,295 322,952 317,456 323,693 362,424 436,419 -7.16%
PBT 76,179 6,656 4,292 18,360 9,240 58,462 40,499 11.09%
Tax -4,801 -4,760 -5,326 -15,055 -8,246 -18,947 -9,521 -10.77%
NP 71,378 1,896 -1,034 3,305 994 39,515 30,978 14.91%
-
NP to SH 66,850 -4,442 -5,560 -9,731 -13,436 13,018 23,946 18.64%
-
Tax Rate 6.30% 71.51% 124.09% 82.00% 89.24% 32.41% 23.51% -
Total Cost 207,893 301,399 323,986 314,151 322,699 322,909 405,441 -10.52%
-
Net Worth 385,581 278,429 286,762 309,121 342,198 357,472 372,672 0.56%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 23,026 16,296 18,309 16,826 21,248 14,316 26,097 -2.06%
Div Payout % 34.44% 0.00% 0.00% 0.00% 0.00% 109.97% 108.99% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 385,581 278,429 286,762 309,121 342,198 357,472 372,672 0.56%
NOSH 287,085 287,074 287,059 286,946 245,954 245,954 238,892 3.10%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.56% 0.63% -0.32% 1.04% 0.31% 10.90% 7.10% -
ROE 17.34% -1.60% -1.94% -3.15% -3.93% 3.64% 6.43% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 104.30 113.29 119.38 116.05 137.16 153.09 182.68 -8.91%
EPS 24.97 -1.66 -2.06 -3.56 -5.69 5.50 10.02 16.42%
DPS 8.60 6.09 6.75 6.15 9.00 6.00 10.90 -3.86%
NAPS 1.44 1.04 1.06 1.13 1.45 1.51 1.56 -1.32%
Adjusted Per Share Value based on latest NOSH - 286,946
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 94.40 102.52 109.16 107.30 109.41 122.50 147.51 -7.16%
EPS 22.60 -1.50 -1.88 -3.29 -4.54 4.40 8.09 18.65%
DPS 7.78 5.51 6.19 5.69 7.18 4.84 8.82 -2.06%
NAPS 1.3033 0.9411 0.9693 1.0448 1.1566 1.2083 1.2597 0.56%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.94 0.87 0.96 1.00 1.24 1.30 1.43 -
P/RPS 0.90 0.77 0.80 0.86 0.90 0.85 0.78 2.41%
P/EPS 3.77 -52.44 -46.71 -28.11 -21.78 23.64 14.27 -19.88%
EY 26.56 -1.91 -2.14 -3.56 -4.59 4.23 7.01 24.83%
DY 9.15 7.00 7.03 6.15 7.26 4.62 7.62 3.09%
P/NAPS 0.65 0.84 0.91 0.88 0.86 0.86 0.92 -5.62%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 18/02/20 19/02/19 22/02/18 22/02/17 18/02/16 -
Price 1.02 0.93 0.94 1.00 1.30 1.27 1.42 -
P/RPS 0.98 0.82 0.79 0.86 0.95 0.83 0.78 3.87%
P/EPS 4.09 -56.05 -45.74 -28.11 -22.83 23.10 14.17 -18.69%
EY 24.48 -1.78 -2.19 -3.56 -4.38 4.33 7.06 23.00%
DY 8.43 6.55 7.18 6.15 6.92 4.72 7.68 1.56%
P/NAPS 0.71 0.89 0.89 0.88 0.90 0.84 0.91 -4.04%

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