[P&O] QoQ TTM Result on 31-Dec-2022 [#1]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	281,105	288,963	298,966	307,784	311,375	301,077	288,507	-1.71%
YoY %	-2.72%	-3.35%	-2.86%	-1.15%	3.42%	4.36%	-	-
Horiz. %	97.43%	100.16%	103.63%	106.68%	107.93%	104.36%	100.00%	-
PBT	-18,940	3,711	-27,033	-22,354	56,766	50,525	67,233	-
YoY %	-610.37%	113.73%	-20.93%	-139.38%	12.35%	-24.85%	-	-
Horiz. %	-28.17%	5.52%	-40.21%	-33.25%	84.43%	75.15%	100.00%	-
Tax	-2,283	-609	976	-1,771	-1,156	-4,307	-6,643	-50.90%
YoY %	-274.88%	-162.40%	155.11%	-53.20%	73.16%	35.16%	-	-
Horiz. %	34.37%	9.17%	-14.69%	26.66%	17.40%	64.84%	100.00%	-
NP	-21,223	3,102	-26,057	-24,125	55,610	46,218	60,590	-
YoY %	-784.17%	111.90%	-8.01%	-143.38%	20.32%	-23.72%	-	-
Horiz. %	-35.03%	5.12%	-43.01%	-39.82%	91.78%	76.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,886	4,178	-24,544	-25,627	54,482	42,551	56,304	-
YoY %	-528.10%	117.02%	4.23%	-147.04%	28.04%	-24.43%	-	-
Horiz. %	-31.77%	7.42%	-43.59%	-45.52%	96.76%	75.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	16.41%	-	-	2.04%	8.52%	9.88%	-
YoY %	-	0.00%	-	-	-76.06%	-13.77%	-	-
Horiz. %	-	166.09%	-	-	20.65%	86.23%	100.00%	-
Total Cost	302,328	285,861	325,023	331,909	255,765	254,859	227,917	20.70%
YoY %	5.76%	-12.05%	-2.07%	29.77%	0.36%	11.82%	-	-
Horiz. %	132.65%	125.42%	142.61%	145.63%	112.22%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,840	325,655	322,658	330,567	349,264	340,735	382,981	-10.20%
YoY %	0.06%	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-	-
Horiz. %	85.08%	85.03%	84.25%	86.31%	91.20%	88.97%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	9,676	12,900	17,729	19,324	26,262	26,250	24,634	-46.33%
YoY %	-24.99%	-27.24%	-8.25%	-26.42%	0.05%	6.56%	-	-
Horiz. %	39.28%	52.37%	71.97%	78.44%	106.61%	106.56%	100.00%	-
Div Payout %	0.00%	308.78%	0.00%	0.00%	48.20%	61.69%	43.75%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-21.87%	41.01%	-	-
Horiz. %	0.00%	705.78%	0.00%	0.00%	110.17%	141.01%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	325,840	325,655	322,658	330,567	349,264	340,735	382,981	-10.20%
YoY %	0.06%	0.93%	-2.39%	-5.35%	2.50%	-11.03%	-	-
Horiz. %	85.08%	85.03%	84.25%	86.31%	91.20%	88.97%	100.00%	-
NOSH	288,593	288,487	288,323	288,080	287,988	287,760	287,195	0.32%
YoY %	0.04%	0.06%	0.08%	0.03%	0.08%	0.20%	-	-
Horiz. %	100.49%	100.45%	100.39%	100.31%	100.28%	100.20%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	-7.55%	1.07%	-8.72%	-7.84%	17.86%	15.35%	21.00%	-
YoY %	-805.61%	112.27%	-11.22%	-143.90%	16.35%	-26.90%	-	-
Horiz. %	-35.95%	5.10%	-41.52%	-37.33%	85.05%	73.10%	100.00%	-
ROE	-5.49%	1.28%	-7.61%	-7.75%	15.60%	12.49%	14.70%	-
YoY %	-528.91%	116.82%	1.81%	-149.68%	24.90%	-15.03%	-	-
Horiz. %	-37.35%	8.71%	-51.77%	-52.72%	106.12%	84.97%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	104.39	107.37	111.19	114.52	115.90	112.22	107.72	-2.06%
YoY %	-2.78%	-3.44%	-2.91%	-1.19%	3.28%	4.18%	-	-
Horiz. %	96.91%	99.68%	103.22%	106.31%	107.59%	104.18%	100.00%	-
EPS	-6.64	1.55	-9.13	-9.54	20.28	15.86	21.02	-
YoY %	-528.39%	116.98%	4.30%	-147.04%	27.87%	-24.55%	-	-
Horiz. %	-31.59%	7.37%	-43.43%	-45.39%	96.48%	75.45%	100.00%	-
DPS	3.60	4.80	6.60	7.20	9.80	9.80	9.20	-46.47%
YoY %	-25.00%	-27.27%	-8.33%	-26.53%	0.00%	6.52%	-	-
Horiz. %	39.13%	52.17%	71.74%	78.26%	106.52%	106.52%	100.00%	-
NAPS	1.21	1.21	1.20	1.23	1.30	1.27	1.43	-10.53%
YoY %	0.00%	0.83%	-2.44%	-5.38%	2.36%	-11.19%	-	-
Horiz. %	84.62%	84.62%	83.92%	86.01%	90.91%	88.81%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 288,080
RPS	94.92	97.57	100.95	103.93	105.14	101.66	97.42	-1.71%
YoY %	-2.72%	-3.35%	-2.87%	-1.15%	3.42%	4.35%	-	-
Horiz. %	97.43%	100.15%	103.62%	106.68%	107.92%	104.35%	100.00%	-
EPS	-6.04	1.41	-8.29	-8.65	18.40	14.37	19.01	-
YoY %	-528.37%	117.01%	4.16%	-147.01%	28.04%	-24.41%	-	-
Horiz. %	-31.77%	7.42%	-43.61%	-45.50%	96.79%	75.59%	100.00%	-
DPS	3.27	4.36	5.99	6.53	8.87	8.86	8.32	-46.31%
YoY %	-25.00%	-27.21%	-8.27%	-26.38%	0.11%	6.49%	-	-
Horiz. %	39.30%	52.40%	72.00%	78.49%	106.61%	106.49%	100.00%	-
NAPS	1.1003	1.0996	1.0895	1.1162	1.1794	1.1506	1.2932	-10.20%
YoY %	0.06%	0.93%	-2.39%	-5.36%	2.50%	-11.03%	-	-
Horiz. %	85.08%	85.03%	84.25%	86.31%	91.20%	88.97%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	0.98	1.01	1.06	1.07	1.02	1.04	1.04	-
P/RPS	0.94	0.94	0.95	0.93	0.88	0.93	0.97	-2.07%
YoY %	0.00%	-1.05%	2.15%	5.68%	-5.38%	-4.12%	-	-
Horiz. %	96.91%	96.91%	97.94%	95.88%	90.72%	95.88%	100.00%	-
P/EPS	-14.75	65.06	-11.61	-11.22	5.03	6.56	4.95	-
YoY %	-122.67%	660.38%	-3.48%	-323.06%	-23.32%	32.53%	-	-
Horiz. %	-297.98%	1,314.34%	-234.55%	-226.67%	101.62%	132.53%	100.00%	-
EY	-6.78	1.54	-8.61	-8.91	19.88	15.25	20.21	-
YoY %	-540.26%	117.89%	3.37%	-144.82%	30.36%	-24.54%	-	-
Horiz. %	-33.55%	7.62%	-42.60%	-44.09%	98.37%	75.46%	100.00%	-
DY	3.67	4.75	6.23	6.73	9.61	9.42	8.85	-44.36%
YoY %	-22.74%	-23.76%	-7.43%	-29.97%	2.02%	6.44%	-	-
Horiz. %	41.47%	53.67%	70.40%	76.05%	108.59%	106.44%	100.00%	-
P/NAPS	0.81	0.83	0.88	0.87	0.78	0.82	0.73	7.17%
YoY %	-2.41%	-5.68%	1.15%	11.54%	-4.88%	12.33%	-	-
Horiz. %	110.96%	113.70%	120.55%	119.18%	106.85%	112.33%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	29/08/23	30/05/23	28/02/23	30/11/22	25/08/22	26/05/22	-
Price	0.98	1.02	1.02	1.09	1.02	1.04	1.14	-
P/RPS	0.94	0.95	0.92	0.95	0.88	0.93	1.06	-7.69%
YoY %	-1.05%	3.26%	-3.16%	7.95%	-5.38%	-12.26%	-	-
Horiz. %	88.68%	89.62%	86.79%	89.62%	83.02%	87.74%	100.00%	-
P/EPS	-14.75	65.71	-11.17	-11.43	5.03	6.56	5.42	-
YoY %	-122.45%	688.27%	2.27%	-327.24%	-23.32%	21.03%	-	-
Horiz. %	-272.14%	1,212.36%	-206.09%	-210.89%	92.80%	121.03%	100.00%	-
EY	-6.78	1.52	-8.95	-8.75	19.88	15.25	18.44	-
YoY %	-546.05%	116.98%	-2.29%	-144.01%	30.36%	-17.30%	-	-
Horiz. %	-36.77%	8.24%	-48.54%	-47.45%	107.81%	82.70%	100.00%	-
DY	3.67	4.71	6.47	6.61	9.61	9.42	8.07	-40.83%
YoY %	-22.08%	-27.20%	-2.12%	-31.22%	2.02%	16.73%	-	-
Horiz. %	45.48%	58.36%	80.17%	81.91%	119.08%	116.73%	100.00%	-
P/NAPS	0.81	0.84	0.85	0.89	0.78	0.82	0.80	0.83%
YoY %	-3.57%	-1.18%	-4.49%	14.10%	-4.88%	2.50%	-	-
Horiz. %	101.25%	105.00%	106.25%	111.25%	97.50%	102.50%	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