[P&O] YoY TTM Result on 31-Mar-2020 [#2]

Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -0.59%
YoY- -60.72%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 298,966 288,507 290,878 323,280 319,779 321,090 346,668 -2.43%
PBT -27,033 67,233 19,603 -2,336 24,005 5,180 45,711 -
Tax 976 -6,643 -4,227 -3,785 -14,798 -9,079 -13,177 -
NP -26,057 60,590 15,376 -6,121 9,207 -3,899 32,534 -
-
NP to SH -24,544 56,304 5,342 -5,593 -3,480 -19,873 15,227 -
-
Tax Rate - 9.88% 21.56% - 61.65% 175.27% 28.83% -
Total Cost 325,023 227,917 275,502 329,401 310,572 324,989 314,134 0.56%
-
Net Worth 322,658 382,981 294,493 289,929 302,481 298,890 356,675 -1.65%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 17,729 24,634 16,064 18,347 17,119 16,094 19,468 -1.54%
Div Payout % 0.00% 43.75% 300.72% 0.00% 0.00% 0.00% 127.86% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 322,658 382,981 294,493 289,929 302,481 298,890 356,675 -1.65%
NOSH 288,323 287,195 287,074 287,059 286,946 286,946 245,954 2.68%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -8.72% 21.00% 5.29% -1.89% 2.88% -1.21% 9.38% -
ROE -7.61% 14.70% 1.81% -1.93% -1.15% -6.65% 4.27% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 111.19 107.72 108.65 112.62 117.35 128.91 146.76 -4.51%
EPS -9.13 21.02 2.00 -1.95 -1.28 -7.98 6.45 -
DPS 6.60 9.20 6.00 6.39 6.25 6.46 8.20 -3.55%
NAPS 1.20 1.43 1.10 1.01 1.11 1.20 1.51 -3.75%
Adjusted Per Share Value based on latest NOSH - 287,059
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 101.05 97.52 98.32 109.27 108.09 108.53 117.18 -2.43%
EPS -8.30 19.03 1.81 -1.89 -1.18 -6.72 5.15 -
DPS 5.99 8.33 5.43 6.20 5.79 5.44 6.58 -1.55%
NAPS 1.0906 1.2945 0.9954 0.98 1.0224 1.0103 1.2056 -1.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.06 1.04 0.90 0.86 1.00 1.09 1.28 -
P/RPS 0.95 0.97 0.83 0.76 0.85 0.85 0.87 1.47%
P/EPS -11.61 4.95 45.10 -44.14 -78.31 -13.66 19.86 -
EY -8.61 20.21 2.22 -2.27 -1.28 -7.32 5.04 -
DY 6.23 8.85 6.67 7.43 6.25 5.93 6.41 -0.47%
P/NAPS 0.88 0.73 0.82 0.85 0.90 0.91 0.85 0.57%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 25/05/21 04/06/20 21/05/19 30/05/18 19/05/17 -
Price 1.02 1.14 0.905 0.805 0.995 1.06 1.33 -
P/RPS 0.92 1.06 0.83 0.71 0.85 0.82 0.91 0.18%
P/EPS -11.17 5.42 45.36 -41.32 -77.91 -13.29 20.63 -
EY -8.95 18.44 2.20 -2.42 -1.28 -7.53 4.85 -
DY 6.47 8.07 6.63 7.94 6.28 6.10 6.17 0.79%
P/NAPS 0.85 0.80 0.82 0.80 0.90 0.88 0.88 -0.57%

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