[P&O] YoY TTM Result on 31-Mar-2019 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 64.24%
YoY- 82.49%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 288,507 290,878 323,280 319,779 321,090 346,668 414,123 -5.84%
PBT 67,233 19,603 -2,336 24,005 5,180 45,711 80,858 -3.02%
Tax -6,643 -4,227 -3,785 -14,798 -9,079 -13,177 -22,158 -18.18%
NP 60,590 15,376 -6,121 9,207 -3,899 32,534 58,700 0.52%
-
NP to SH 56,304 5,342 -5,593 -3,480 -19,873 15,227 28,364 12.10%
-
Tax Rate 9.88% 21.56% - 61.65% 175.27% 28.83% 27.40% -
Total Cost 227,917 275,502 329,401 310,572 324,989 314,134 355,423 -7.13%
-
Net Worth 382,981 294,493 289,929 302,481 298,890 356,675 371,350 0.51%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 24,634 16,064 18,347 17,119 16,094 19,468 23,215 0.99%
Div Payout % 43.75% 300.72% 0.00% 0.00% 0.00% 127.86% 81.85% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 382,981 294,493 289,929 302,481 298,890 356,675 371,350 0.51%
NOSH 287,195 287,074 287,059 286,946 286,946 245,954 239,580 3.06%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 21.00% 5.29% -1.89% 2.88% -1.21% 9.38% 14.17% -
ROE 14.70% 1.81% -1.93% -1.15% -6.65% 4.27% 7.64% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 107.72 108.65 112.62 117.35 128.91 146.76 172.85 -7.57%
EPS 21.02 2.00 -1.95 -1.28 -7.98 6.45 11.84 10.03%
DPS 9.20 6.00 6.39 6.25 6.46 8.20 9.70 -0.87%
NAPS 1.43 1.10 1.01 1.11 1.20 1.51 1.55 -1.33%
Adjusted Per Share Value based on latest NOSH - 286,946
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 97.42 98.22 109.17 107.98 108.43 117.06 139.84 -5.84%
EPS 19.01 1.80 -1.89 -1.18 -6.71 5.14 9.58 12.09%
DPS 8.32 5.42 6.20 5.78 5.43 6.57 7.84 0.99%
NAPS 1.2933 0.9944 0.979 1.0214 1.0093 1.2044 1.254 0.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.04 0.90 0.86 1.00 1.09 1.28 1.35 -
P/RPS 0.97 0.83 0.76 0.85 0.85 0.87 0.78 3.69%
P/EPS 4.95 45.10 -44.14 -78.31 -13.66 19.86 11.40 -12.97%
EY 20.21 2.22 -2.27 -1.28 -7.32 5.04 8.77 14.92%
DY 8.85 6.67 7.43 6.25 5.93 6.41 7.19 3.52%
P/NAPS 0.73 0.82 0.85 0.90 0.91 0.85 0.87 -2.88%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 04/06/20 21/05/19 30/05/18 19/05/17 30/05/16 -
Price 1.14 0.905 0.805 0.995 1.06 1.33 1.31 -
P/RPS 1.06 0.83 0.71 0.85 0.82 0.91 0.76 5.69%
P/EPS 5.42 45.36 -41.32 -77.91 -13.29 20.63 11.07 -11.21%
EY 18.44 2.20 -2.42 -1.28 -7.53 4.85 9.04 12.60%
DY 8.07 6.63 7.94 6.28 6.10 6.17 7.40 1.45%
P/NAPS 0.80 0.82 0.80 0.90 0.88 0.88 0.85 -1.00%

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
Post a Comment