[P&O] QoQ TTM Result on 31-Dec-2016 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 335.02%
YoY- -45.64%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 331,547 335,349 346,668 362,424 374,394 392,142 414,123 -13.76%
PBT 35,936 40,949 45,711 58,462 37,314 69,579 80,858 -41.73%
Tax -10,400 -11,258 -13,177 -18,947 -18,170 -20,068 -22,158 -39.57%
NP 25,536 29,691 32,534 39,515 19,144 49,511 58,700 -42.55%
-
NP to SH 7,666 10,976 15,227 13,018 -5,539 22,029 28,364 -58.16%
-
Tax Rate 28.94% 27.49% 28.83% 32.41% 48.69% 28.84% 27.40% -
Total Cost 306,011 305,658 314,134 322,909 355,250 342,631 355,423 -9.48%
-
Net Worth 356,378 375,387 356,675 357,472 360,717 368,765 371,350 -2.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 17,716 17,023 19,468 14,316 20,310 22,248 23,215 -16.47%
Div Payout % 231.10% 155.10% 127.86% 109.97% 0.00% 101.00% 81.85% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 356,378 375,387 356,675 357,472 360,717 368,765 371,350 -2.70%
NOSH 245,954 249,954 245,954 245,954 245,954 239,457 239,580 1.76%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.70% 8.85% 9.38% 10.90% 5.11% 12.63% 14.17% -
ROE 2.15% 2.92% 4.27% 3.64% -1.54% 5.97% 7.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 140.48 142.04 146.76 153.09 157.76 163.76 172.85 -12.89%
EPS 3.25 4.65 6.45 5.50 -2.33 9.20 11.84 -57.73%
DPS 7.50 7.20 8.20 6.00 8.50 9.30 9.70 -15.74%
NAPS 1.51 1.59 1.51 1.51 1.52 1.54 1.55 -1.72%
Adjusted Per Share Value based on latest NOSH - 245,954
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 111.95 113.24 117.06 122.38 126.42 132.41 139.84 -13.77%
EPS 2.59 3.71 5.14 4.40 -1.87 7.44 9.58 -58.15%
DPS 5.98 5.75 6.57 4.83 6.86 7.51 7.84 -16.50%
NAPS 1.2034 1.2676 1.2044 1.2071 1.218 1.2452 1.2539 -2.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.27 1.30 1.28 1.30 1.32 1.31 1.35 -
P/RPS 0.90 0.92 0.87 0.85 0.84 0.80 0.78 10.00%
P/EPS 39.10 27.96 19.86 23.64 -56.55 14.24 11.40 127.25%
EY 2.56 3.58 5.04 4.23 -1.77 7.02 8.77 -55.96%
DY 5.91 5.54 6.41 4.62 6.44 7.10 7.19 -12.24%
P/NAPS 0.84 0.82 0.85 0.86 0.87 0.85 0.87 -2.31%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 19/05/17 22/02/17 30/11/16 25/08/16 30/05/16 -
Price 1.27 1.26 1.33 1.27 1.30 1.29 1.31 -
P/RPS 0.90 0.89 0.91 0.83 0.82 0.79 0.76 11.92%
P/EPS 39.10 27.10 20.63 23.10 -55.70 14.02 11.07 131.74%
EY 2.56 3.69 4.85 4.33 -1.80 7.13 9.04 -56.84%
DY 5.91 5.71 6.17 4.72 6.54 7.21 7.40 -13.90%
P/NAPS 0.84 0.79 0.88 0.84 0.86 0.84 0.85 -0.78%

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