[P&O] QoQ Annualized Quarter Result on 31-Mar-2023 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- 43.39%
YoY- -122.41%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 310,820 281,105 283,429 292,158 288,828 311,375 313,312 -0.52%
PBT -20,084 -18,940 -13,469 -33,840 -49,584 56,766 57,270 -
Tax -2,128 -2,283 134 822 -1,872 -1,156 -594 133.58%
NP -22,212 -21,223 -13,334 -33,018 -51,456 55,610 56,676 -
-
NP to SH -24,708 -17,886 -8,249 -28,938 -51,116 54,482 58,822 -
-
Tax Rate - - - - - 2.04% 1.04% -
Total Cost 333,032 302,328 296,763 325,176 340,284 255,765 256,636 18.91%
-
Net Worth 332,814 325,840 325,655 322,658 330,567 349,264 340,735 -1.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 9,694 12,918 19,359 25,800 26,329 30,764 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 48.33% 52.30% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 332,814 325,840 325,655 322,658 330,567 349,264 340,735 -1.55%
NOSH 293,868 288,593 288,487 288,323 288,080 287,988 287,760 1.40%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -7.15% -7.55% -4.70% -11.30% -17.82% 17.86% 18.09% -
ROE -7.42% -5.49% -2.53% -8.97% -15.46% 15.60% 17.26% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 112.07 104.39 105.31 108.66 107.47 115.90 116.78 -2.69%
EPS -8.92 -6.65 -3.07 -10.76 -19.00 20.32 21.95 -
DPS 0.00 3.60 4.80 7.20 9.60 9.80 11.47 -
NAPS 1.20 1.21 1.21 1.20 1.23 1.30 1.27 -3.69%
Adjusted Per Share Value based on latest NOSH - 288,323
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 104.95 94.92 95.70 98.65 97.53 105.14 105.80 -0.53%
EPS -8.34 -6.04 -2.79 -9.77 -17.26 18.40 19.86 -
DPS 0.00 3.27 4.36 6.54 8.71 8.89 10.39 -
NAPS 1.1238 1.1003 1.0996 1.0895 1.1162 1.1794 1.1506 -1.55%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.95 0.98 1.01 1.06 1.07 1.02 1.04 -
P/RPS 0.85 0.94 0.96 0.98 1.00 0.88 0.89 -3.01%
P/EPS -10.66 -14.75 -32.95 -9.85 -5.63 5.03 4.74 -
EY -9.38 -6.78 -3.03 -10.15 -17.78 19.88 21.08 -
DY 0.00 3.67 4.75 6.79 8.97 9.61 11.03 -
P/NAPS 0.79 0.81 0.83 0.88 0.87 0.78 0.82 -2.44%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 30/11/22 25/08/22 -
Price 0.90 0.98 1.02 1.02 1.09 1.02 1.04 -
P/RPS 0.80 0.94 0.97 0.94 1.01 0.88 0.89 -6.84%
P/EPS -10.10 -14.75 -33.28 -9.48 -5.73 5.03 4.74 -
EY -9.90 -6.78 -3.01 -10.55 -17.45 19.88 21.08 -
DY 0.00 3.67 4.71 7.06 8.81 9.61 11.03 -
P/NAPS 0.75 0.81 0.84 0.85 0.89 0.78 0.82 -5.75%

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