[P&O] QoQ Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -82.14%
YoY- 137.48%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 316,976 303,192 274,630 278,049 289,222 284,628 309,168 1.67%
PBT 133,758 266,896 10,978 4,541 21,248 6,092 -1,575 -
Tax -3,442 588 -5,223 -1,816 -602 -1,100 -3,729 -5.20%
NP 130,316 267,484 5,755 2,725 20,646 4,992 -5,304 -
-
NP to SH 129,114 269,320 881 3,262 18,268 5,444 -9,841 -
-
Tax Rate 2.57% -0.22% 47.58% 39.99% 2.83% 18.06% - -
Total Cost 186,660 35,708 268,875 275,324 268,576 279,636 314,472 -29.39%
-
Net Worth 382,981 385,581 315,910 291,815 294,493 278,429 270,388 26.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 36,423 53,553 16,063 17,134 19,275 25,701 17,668 62.05%
Div Payout % 28.21% 19.88% 1,823.30% 525.16% 105.52% 472.10% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 382,981 385,581 315,910 291,815 294,493 278,429 270,388 26.14%
NOSH 287,195 287,085 287,074 287,074 287,074 287,074 287,074 0.02%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 41.11% 88.22% 2.10% 0.98% 7.14% 1.75% -1.72% -
ROE 33.71% 69.85% 0.28% 1.12% 6.20% 1.96% -3.64% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 118.35 113.23 102.58 103.86 108.03 106.32 115.49 1.64%
EPS 48.22 100.60 0.33 1.21 6.82 2.04 -3.66 -
DPS 13.60 20.00 6.00 6.40 7.20 9.60 6.60 62.00%
NAPS 1.43 1.44 1.18 1.09 1.10 1.04 1.01 26.11%
Adjusted Per Share Value based on latest NOSH - 287,074
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 107.03 102.38 92.73 93.89 97.66 96.11 104.40 1.67%
EPS 43.60 90.94 0.30 1.10 6.17 1.84 -3.32 -
DPS 12.30 18.08 5.42 5.79 6.51 8.68 5.97 61.98%
NAPS 1.2932 1.302 1.0667 0.9854 0.9944 0.9402 0.913 26.15%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.04 0.94 0.925 0.925 0.90 0.87 0.83 -
P/RPS 0.88 0.83 0.90 0.89 0.83 0.82 0.72 14.32%
P/EPS 2.16 0.93 281.09 75.90 13.19 42.78 -22.58 -
EY 46.36 107.00 0.36 1.32 7.58 2.34 -4.43 -
DY 13.08 21.28 6.49 6.92 8.00 11.03 7.95 39.40%
P/NAPS 0.73 0.65 0.78 0.85 0.82 0.84 0.82 -7.46%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 29/11/21 26/08/21 25/05/21 25/02/21 26/11/20 -
Price 1.14 1.02 0.93 0.96 0.905 0.93 0.84 -
P/RPS 0.96 0.90 0.91 0.92 0.84 0.87 0.73 20.05%
P/EPS 2.36 1.01 282.61 78.77 13.26 45.73 -22.85 -
EY 42.29 98.61 0.35 1.27 7.54 2.19 -4.38 -
DY 11.93 19.61 6.45 6.67 7.96 10.32 7.86 32.10%
P/NAPS 0.80 0.71 0.79 0.88 0.82 0.89 0.83 -2.42%

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