[P&O] YoY TTM Result on 31-Dec-2021 [#1]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
TTM Result
Revenue	286,603	307,784	279,271	303,295	322,952	317,456	323,693	-2.00%
YoY %	-6.88%	10.21%	-7.92%	-6.09%	1.73%	-1.93%	-	-
Horiz. %	88.54%	95.09%	86.28%	93.70%	99.77%	98.07%	100.00%	-
PBT	-11,565	-22,354	76,179	6,656	4,292	18,360	9,240	-
YoY %	48.26%	-129.34%	1,044.52%	55.08%	-76.62%	98.70%	-	-
Horiz. %	-125.16%	-241.93%	824.45%	72.03%	46.45%	198.70%	100.00%	-
Tax	-2,347	-1,771	-4,801	-4,760	-5,326	-15,055	-8,246	-18.88%
YoY %	-32.52%	63.11%	-0.86%	10.63%	64.62%	-82.57%	-	-
Horiz. %	28.46%	21.48%	58.22%	57.72%	64.59%	182.57%	100.00%	-
NP	-13,912	-24,125	71,378	1,896	-1,034	3,305	994	-
YoY %	42.33%	-133.80%	3,664.66%	283.37%	-131.29%	232.49%	-	-
Horiz. %	-1,399.60%	-2,427.06%	7,180.89%	190.74%	-104.02%	332.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,284	-25,627	66,850	-4,442	-5,560	-9,731	-13,436	-2.86%
YoY %	55.97%	-138.34%	1,604.95%	20.11%	42.86%	27.58%	-	-
Horiz. %	83.98%	190.73%	-497.54%	33.06%	41.38%	72.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	6.30%	71.51%	124.09%	82.00%	89.24%	-
YoY %	-	-	-91.19%	-42.37%	51.33%	-8.11%	-	-
Horiz. %	-	-	7.06%	80.13%	139.05%	91.89%	100.00%	-
Total Cost	300,515	331,909	207,893	301,399	323,986	314,151	322,699	-1.17%
YoY %	-9.46%	59.65%	-31.02%	-6.97%	3.13%	-2.65%	-	-
Horiz. %	93.13%	102.85%	64.42%	93.40%	100.40%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,814	330,567	385,581	278,429	286,762	309,121	342,198	-0.46%
YoY %	0.68%	-14.27%	38.48%	-2.91%	-7.23%	-9.67%	-	-
Horiz. %	97.26%	96.60%	112.68%	81.36%	83.80%	90.33%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	3,226	19,324	23,026	16,296	18,309	16,826	21,248	-26.95%
YoY %	-83.31%	-16.08%	41.30%	-10.99%	8.81%	-20.81%	-	-
Horiz. %	15.18%	90.95%	108.37%	76.69%	86.17%	79.19%	100.00%	-
Div Payout %	0.00%	0.00%	34.44%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	-	-	-	-	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	332,814	330,567	385,581	278,429	286,762	309,121	342,198	-0.46%
YoY %	0.68%	-14.27%	38.48%	-2.91%	-7.23%	-9.67%	-	-
Horiz. %	97.26%	96.60%	112.68%	81.36%	83.80%	90.33%	100.00%	-
NOSH	293,868	288,080	287,085	287,074	287,059	286,946	245,954	3.00%
YoY %	2.01%	0.35%	0.00%	0.01%	0.04%	16.67%	-	-
Horiz. %	119.48%	117.13%	116.72%	116.72%	116.71%	116.67%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	-4.85%	-7.84%	25.56%	0.63%	-0.32%	1.04%	0.31%	-
YoY %	38.14%	-130.67%	3,957.14%	296.88%	-130.77%	235.48%	-	-
Horiz. %	-1,564.52%	-2,529.03%	8,245.16%	203.23%	-103.23%	335.48%	100.00%	-
ROE	-3.39%	-7.75%	17.34%	-1.60%	-1.94%	-3.15%	-3.93%	-
YoY %	56.26%	-144.69%	1,183.75%	17.53%	38.41%	19.85%	-	-
Horiz. %	86.26%	197.20%	-441.22%	40.71%	49.36%	80.15%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	103.34	114.52	104.30	113.29	119.38	116.05	137.16	-4.60%
YoY %	-9.76%	9.80%	-7.94%	-5.10%	2.87%	-15.39%	-	-
Horiz. %	75.34%	83.49%	76.04%	82.60%	87.04%	84.61%	100.00%	-
EPS	-4.07	-9.54	24.97	-1.66	-2.06	-3.56	-5.69	-5.42%
YoY %	57.34%	-138.21%	1,604.22%	19.42%	42.13%	37.43%	-	-
Horiz. %	71.53%	167.66%	-438.84%	29.17%	36.20%	62.57%	100.00%	-
DPS	1.16	7.20	8.60	6.09	6.75	6.15	9.00	-28.91%
YoY %	-83.89%	-16.28%	41.22%	-9.78%	9.76%	-31.67%	-	-
Horiz. %	12.89%	80.00%	95.56%	67.67%	75.00%	68.33%	100.00%	-
NAPS	1.20	1.23	1.44	1.04	1.06	1.13	1.45	-3.10%
YoY %	-2.44%	-14.58%	38.46%	-1.89%	-6.19%	-22.07%	-	-
Horiz. %	82.76%	84.83%	99.31%	71.72%	73.10%	77.93%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 287,085
RPS	96.91	104.07	94.43	102.55	109.20	107.34	109.45	-2.00%
YoY %	-6.88%	10.21%	-7.92%	-6.09%	1.73%	-1.93%	-	-
Horiz. %	88.54%	95.08%	86.28%	93.70%	99.77%	98.07%	100.00%	-
EPS	-3.82	-8.67	22.60	-1.50	-1.88	-3.29	-4.54	-2.83%
YoY %	55.94%	-138.36%	1,606.67%	20.21%	42.86%	27.53%	-	-
Horiz. %	84.14%	190.97%	-497.80%	33.04%	41.41%	72.47%	100.00%	-
DPS	1.09	6.53	7.79	5.51	6.19	5.69	7.18	-26.95%
YoY %	-83.31%	-16.17%	41.38%	-10.99%	8.79%	-20.75%	-	-
Horiz. %	15.18%	90.95%	108.50%	76.74%	86.21%	79.25%	100.00%	-
NAPS	1.1253	1.1178	1.3038	0.9415	0.9696	1.0452	1.1571	-0.46%
YoY %	0.67%	-14.27%	38.48%	-2.90%	-7.23%	-9.67%	-	-
Horiz. %	97.25%	96.60%	112.68%	81.37%	83.80%	90.33%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	0.95	1.07	0.94	0.87	0.96	1.00	1.24	-
P/RPS	0.92	0.93	0.90	0.77	0.80	0.86	0.90	0.36%
YoY %	-1.08%	3.33%	16.88%	-3.75%	-6.98%	-4.44%	-	-
Horiz. %	102.22%	103.33%	100.00%	85.56%	88.89%	95.56%	100.00%	-
P/EPS	-23.35	-11.22	3.77	-52.44	-46.71	-28.11	-21.78	1.16%
YoY %	-108.11%	-397.61%	107.19%	-12.27%	-66.17%	-29.06%	-	-
Horiz. %	107.21%	51.52%	-17.31%	240.77%	214.46%	129.06%	100.00%	-
EY	-4.28	-8.91	26.56	-1.91	-2.14	-3.56	-4.59	-1.15%
YoY %	51.96%	-133.55%	1,490.58%	10.75%	39.89%	22.44%	-	-
Horiz. %	93.25%	194.12%	-578.65%	41.61%	46.62%	77.56%	100.00%	-
DY	1.22	6.73	9.15	7.00	7.03	6.15	7.26	-25.70%
YoY %	-81.87%	-26.45%	30.71%	-0.43%	14.31%	-15.29%	-	-
Horiz. %	16.80%	92.70%	126.03%	96.42%	96.83%	84.71%	100.00%	-
P/NAPS	0.79	0.87	0.65	0.84	0.91	0.88	0.86	-1.40%
YoY %	-9.20%	33.85%	-22.62%	-7.69%	3.41%	2.33%	-	-
Horiz. %	91.86%	101.16%	75.58%	97.67%	105.81%	102.33%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/02/23	24/02/22	25/02/21	18/02/20	19/02/19	22/02/18	-
Price	0.90	1.09	1.02	0.93	0.94	1.00	1.30	-
P/RPS	0.87	0.95	0.98	0.82	0.79	0.86	0.95	-1.45%
YoY %	-8.42%	-3.06%	19.51%	3.80%	-8.14%	-9.47%	-	-
Horiz. %	91.58%	100.00%	103.16%	86.32%	83.16%	90.53%	100.00%	-
P/EPS	-22.12	-11.43	4.09	-56.05	-45.74	-28.11	-22.83	-0.52%
YoY %	-93.53%	-379.46%	107.30%	-22.54%	-62.72%	-23.13%	-	-
Horiz. %	96.89%	50.07%	-17.92%	245.51%	200.35%	123.13%	100.00%	-
EY	-4.52	-8.75	24.48	-1.78	-2.19	-3.56	-4.38	0.52%
YoY %	48.34%	-135.74%	1,475.28%	18.72%	38.48%	18.72%	-	-
Horiz. %	103.20%	199.77%	-558.90%	40.64%	50.00%	81.28%	100.00%	-
DY	1.29	6.61	8.43	6.55	7.18	6.15	6.92	-24.40%
YoY %	-80.48%	-21.59%	28.70%	-8.77%	16.75%	-11.13%	-	-
Horiz. %	18.64%	95.52%	121.82%	94.65%	103.76%	88.87%	100.00%	-
P/NAPS	0.75	0.89	0.71	0.89	0.89	0.88	0.90	-2.99%
YoY %	-15.73%	25.35%	-20.22%	0.00%	1.14%	-2.22%	-	-
Horiz. %	83.33%	98.89%	78.89%	98.89%	98.89%	97.78%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:40:00

EMA 5

5 Mins

SELL

2024-05-17 16:40:00

MACD/RSI

5 Mins

SELL

2024-05-17 16:40:00

EMA 5

10 Mins

SELL

2024-05-17 16:30:00

OBV

30 Mins

SELL

2024-05-17 16:30:00

EMA 5

10 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

DNEX

DAGANG NEXCHANGE BERHAD

376

HLIND

HONG LEONG INDUSTRIES BHD

362

PTRANS

PERAK TRANSIT BERHAD

356

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

TOPGLOV

TOP GLOVE CORPORATION BHD

256

PBBANK

PUBLIC BANK BHD

225

MAYBANK

MALAYAN BANKING BHD

223

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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