[P&O] YoY TTM Result on 31-Mar-2017 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 16.97%
YoY- -46.32%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 323,280 319,779 321,090 346,668 414,123 512,457 558,923 -8.71%
PBT -2,336 24,005 5,180 45,711 80,858 31,001 66,483 -
Tax -3,785 -14,798 -9,079 -13,177 -22,158 -5,866 -17,819 -22.73%
NP -6,121 9,207 -3,899 32,534 58,700 25,135 48,664 -
-
NP to SH -5,593 -3,480 -19,873 15,227 28,364 17,347 25,166 -
-
Tax Rate - 61.65% 175.27% 28.83% 27.40% 18.92% 26.80% -
Total Cost 329,401 310,572 324,989 314,134 355,423 487,322 510,259 -7.02%
-
Net Worth 289,929 302,481 298,890 356,675 371,350 366,982 384,688 -4.59%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,347 17,119 16,094 19,468 23,215 21,844 16,437 1.84%
Div Payout % 0.00% 0.00% 0.00% 127.86% 81.85% 125.93% 65.32% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 289,929 302,481 298,890 356,675 371,350 366,982 384,688 -4.59%
NOSH 287,059 286,946 286,946 245,954 239,580 239,857 240,430 2.99%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.89% 2.88% -1.21% 9.38% 14.17% 4.90% 8.71% -
ROE -1.93% -1.15% -6.65% 4.27% 7.64% 4.73% 6.54% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 112.62 117.35 128.91 146.76 172.85 213.65 232.47 -11.36%
EPS -1.95 -1.28 -7.98 6.45 11.84 7.23 10.47 -
DPS 6.39 6.25 6.46 8.20 9.70 9.10 6.80 -1.03%
NAPS 1.01 1.11 1.20 1.51 1.55 1.53 1.60 -7.37%
Adjusted Per Share Value based on latest NOSH - 245,954
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 109.17 107.98 108.43 117.06 139.84 173.05 188.74 -8.71%
EPS -1.89 -1.18 -6.71 5.14 9.58 5.86 8.50 -
DPS 6.20 5.78 5.43 6.57 7.84 7.38 5.55 1.86%
NAPS 0.979 1.0214 1.0093 1.2044 1.254 1.2392 1.299 -4.60%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.86 1.00 1.09 1.28 1.35 1.46 1.40 -
P/RPS 0.76 0.85 0.85 0.87 0.78 0.68 0.60 4.01%
P/EPS -44.14 -78.31 -13.66 19.86 11.40 20.19 13.38 -
EY -2.27 -1.28 -7.32 5.04 8.77 4.95 7.48 -
DY 7.43 6.25 5.93 6.41 7.19 6.23 4.86 7.32%
P/NAPS 0.85 0.90 0.91 0.85 0.87 0.95 0.88 -0.57%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/06/20 21/05/19 30/05/18 19/05/17 30/05/16 28/05/15 29/05/14 -
Price 0.805 0.995 1.06 1.33 1.31 1.47 1.38 -
P/RPS 0.71 0.85 0.82 0.91 0.76 0.69 0.59 3.13%
P/EPS -41.32 -77.91 -13.29 20.63 11.07 20.33 13.18 -
EY -2.42 -1.28 -7.53 4.85 9.04 4.92 7.58 -
DY 7.94 6.28 6.10 6.17 7.40 6.19 4.93 8.25%
P/NAPS 0.80 0.90 0.88 0.88 0.85 0.96 0.86 -1.19%

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