[P&O] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Annualized Quarter Result
Revenue	303,192	274,630	278,049	289,222	284,628	309,168	315,916	-2.69%
YoY %	10.40%	-1.23%	-3.86%	1.61%	-7.94%	-2.14%	-	-
Horiz. %	95.97%	86.93%	88.01%	91.55%	90.10%	97.86%	100.00%	-
PBT	266,896	10,978	4,541	21,248	6,092	-1,575	-7,145	-
YoY %	2,331.19%	141.75%	-78.63%	248.79%	486.79%	77.96%	-	-
Horiz. %	-3,735.42%	-153.65%	-63.55%	-297.38%	-85.26%	22.04%	100.00%	-
Tax	588	-5,223	-1,816	-602	-1,100	-3,729	-1,730	-
YoY %	111.26%	-187.61%	-201.66%	45.27%	70.50%	-115.55%	-	-
Horiz. %	-33.99%	301.91%	104.97%	34.80%	63.58%	215.55%	100.00%	-
NP	267,484	5,755	2,725	20,646	4,992	-5,304	-8,876	-
YoY %	4,547.85%	111.19%	-86.80%	313.58%	194.12%	40.24%	-	-
Horiz. %	-3,013.56%	-64.84%	-30.70%	-232.60%	-56.24%	59.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	269,320	881	3,262	18,268	5,444	-9,841	-8,705	-
YoY %	30,469.81%	-72.99%	-82.14%	235.56%	155.32%	-13.05%	-	-
Horiz. %	-3,093.85%	-10.12%	-37.47%	-209.86%	-62.54%	113.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.22%	47.58%	39.99%	2.83%	18.06%	-	-	-
YoY %	-100.46%	18.98%	1,313.07%	-84.33%	0.00%	-	-	-
Horiz. %	-1.22%	263.46%	221.43%	15.67%	100.00%	-	-	-
Total Cost	35,708	268,875	275,324	268,576	279,636	314,472	324,792	-76.95%
YoY %	-86.72%	-2.34%	2.51%	-3.96%	-11.08%	-3.18%	-	-
Horiz. %	10.99%	82.78%	84.77%	82.69%	86.10%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,581	315,910	291,815	294,493	278,429	270,388	275,878	24.93%
YoY %	22.05%	8.26%	-0.91%	5.77%	2.97%	-1.99%	-	-
Horiz. %	139.77%	114.51%	105.78%	106.75%	100.92%	98.01%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	53,553	16,063	17,134	19,275	25,701	17,668	19,284	97.20%
YoY %	233.39%	-6.25%	-11.11%	-25.00%	45.47%	-8.38%	-	-
Horiz. %	277.71%	83.30%	88.85%	99.95%	133.28%	91.62%	100.00%	-
Div Payout %	19.88%	1,823.30%	525.16%	105.52%	472.10%	0.00%	0.00%	-
YoY %	-98.91%	247.19%	397.69%	-77.65%	0.00%	0.00%	-	-
Horiz. %	4.21%	386.21%	111.24%	22.35%	100.00%	-	-	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	385,581	315,910	291,815	294,493	278,429	270,388	275,878	24.93%
YoY %	22.05%	8.26%	-0.91%	5.77%	2.97%	-1.99%	-	-
Horiz. %	139.77%	114.51%	105.78%	106.75%	100.92%	98.01%	100.00%	-
NOSH	287,085	287,074	287,074	287,074	287,074	287,074	287,059	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	88.22%	2.10%	0.98%	7.14%	1.75%	-1.72%	-2.81%	-
YoY %	4,100.95%	114.29%	-86.27%	308.00%	201.74%	38.79%	-	-
Horiz. %	-3,139.50%	-74.73%	-34.88%	-254.09%	-62.28%	61.21%	100.00%	-
ROE	69.85%	0.28%	1.12%	6.20%	1.96%	-3.64%	-3.16%	-
YoY %	24,846.43%	-75.00%	-81.94%	216.33%	153.85%	-15.19%	-	-
Horiz. %	-2,210.44%	-8.86%	-35.44%	-196.20%	-62.03%	115.19%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	113.23	102.58	103.86	108.03	106.32	115.49	117.95	-2.67%
YoY %	10.38%	-1.23%	-3.86%	1.61%	-7.94%	-2.09%	-	-
Horiz. %	96.00%	86.97%	88.05%	91.59%	90.14%	97.91%	100.00%	-
EPS	100.60	0.33	1.21	6.82	2.04	-3.66	-3.23	-
YoY %	30,384.85%	-72.73%	-82.26%	234.31%	155.74%	-13.31%	-	-
Horiz. %	-3,114.55%	-10.22%	-37.46%	-211.15%	-63.16%	113.31%	100.00%	-
DPS	20.00	6.00	6.40	7.20	9.60	6.60	7.20	97.23%
YoY %	233.33%	-6.25%	-11.11%	-25.00%	45.45%	-8.33%	-	-
Horiz. %	277.78%	83.33%	88.89%	100.00%	133.33%	91.67%	100.00%	-
NAPS	1.44	1.18	1.09	1.10	1.04	1.01	1.03	24.95%
YoY %	22.03%	8.26%	-0.91%	5.77%	2.97%	-1.94%	-	-
Horiz. %	139.81%	114.56%	105.83%	106.80%	100.97%	98.06%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 287,074
RPS	102.38	92.73	93.89	97.66	96.11	104.40	106.67	-2.69%
YoY %	10.41%	-1.24%	-3.86%	1.61%	-7.94%	-2.13%	-	-
Horiz. %	95.98%	86.93%	88.02%	91.55%	90.10%	97.87%	100.00%	-
EPS	90.94	0.30	1.10	6.17	1.84	-3.32	-2.94	-
YoY %	30,213.33%	-72.73%	-82.17%	235.33%	155.42%	-12.93%	-	-
Horiz. %	-3,093.20%	-10.20%	-37.41%	-209.86%	-62.59%	112.93%	100.00%	-
DPS	18.08	5.42	5.79	6.51	8.68	5.97	6.51	97.21%
YoY %	233.58%	-6.39%	-11.06%	-25.00%	45.39%	-8.29%	-	-
Horiz. %	277.73%	83.26%	88.94%	100.00%	133.33%	91.71%	100.00%	-
NAPS	1.302	1.0667	0.9854	0.9944	0.9402	0.913	0.9316	24.92%
YoY %	22.06%	8.25%	-0.91%	5.76%	2.98%	-2.00%	-	-
Horiz. %	139.76%	114.50%	105.78%	106.74%	100.92%	98.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	0.94	0.925	0.925	0.90	0.87	0.83	0.79	-
P/RPS	0.83	0.90	0.89	0.83	0.82	0.72	0.67	15.30%
YoY %	-7.78%	1.12%	7.23%	1.22%	13.89%	7.46%	-	-
Horiz. %	123.88%	134.33%	132.84%	123.88%	122.39%	107.46%	100.00%	-
P/EPS	0.93	281.09	75.90	13.19	42.78	-22.58	-24.31	-
YoY %	-99.67%	270.34%	475.44%	-69.17%	289.46%	7.12%	-	-
Horiz. %	-3.83%	-1,156.27%	-312.22%	-54.26%	-175.98%	92.88%	100.00%	-
EY	107.00	0.36	1.32	7.58	2.34	-4.43	-4.11	-
YoY %	29,622.22%	-72.73%	-82.59%	223.93%	152.82%	-7.79%	-	-
Horiz. %	-2,603.41%	-8.76%	-32.12%	-184.43%	-56.93%	107.79%	100.00%	-
DY	21.28	6.49	6.92	8.00	11.03	7.95	9.11	75.77%
YoY %	227.89%	-6.21%	-13.50%	-27.47%	38.74%	-12.73%	-	-
Horiz. %	233.59%	71.24%	75.96%	87.82%	121.08%	87.27%	100.00%	-
P/NAPS	0.65	0.78	0.85	0.82	0.84	0.82	0.77	-10.65%
YoY %	-16.67%	-8.24%	3.66%	-2.38%	2.44%	6.49%	-	-
Horiz. %	84.42%	101.30%	110.39%	106.49%	109.09%	106.49%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	29/11/21	26/08/21	25/05/21	25/02/21	26/11/20	27/08/20	-
Price	1.02	0.93	0.96	0.905	0.93	0.84	0.82	-
P/RPS	0.90	0.91	0.92	0.84	0.87	0.73	0.70	18.18%
YoY %	-1.10%	-1.09%	9.52%	-3.45%	19.18%	4.29%	-	-
Horiz. %	128.57%	130.00%	131.43%	120.00%	124.29%	104.29%	100.00%	-
P/EPS	1.01	282.61	78.77	13.26	45.73	-22.85	-25.23	-
YoY %	-99.64%	258.78%	494.04%	-71.00%	300.13%	9.43%	-	-
Horiz. %	-4.00%	-1,120.13%	-312.21%	-52.56%	-181.25%	90.57%	100.00%	-
EY	98.61	0.35	1.27	7.54	2.19	-4.38	-3.96	-
YoY %	28,074.29%	-72.44%	-83.16%	244.29%	150.00%	-10.61%	-	-
Horiz. %	-2,490.15%	-8.84%	-32.07%	-190.40%	-55.30%	110.61%	100.00%	-
DY	19.61	6.45	6.67	7.96	10.32	7.86	8.78	70.61%
YoY %	204.03%	-3.30%	-16.21%	-22.87%	31.30%	-10.48%	-	-
Horiz. %	223.35%	73.46%	75.97%	90.66%	117.54%	89.52%	100.00%	-
P/NAPS	0.71	0.79	0.88	0.82	0.89	0.83	0.80	-7.62%
YoY %	-10.13%	-10.23%	7.32%	-7.87%	7.23%	3.75%	-	-
Horiz. %	88.75%	98.75%	110.00%	102.50%	111.25%	103.75%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos