[P&O] YoY Annualized Quarter Result on 30-Sep-2016 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 40.05%
YoY- -113.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 323,480 317,145 331,547 374,394 464,844 541,129 563,417 -8.82%
PBT 5,892 16,460 35,936 37,314 62,272 69,305 65,735 -33.09%
Tax -6,864 -15,194 -10,400 -18,170 -9,059 -20,629 -15,616 -12.79%
NP -972 1,266 25,536 19,144 53,213 48,676 50,119 -
-
NP to SH -8,435 -12,267 7,666 -5,539 42,570 24,708 36,909 -
-
Tax Rate 116.50% 92.31% 28.94% 48.69% 14.55% 29.77% 23.76% -
Total Cost 324,452 315,879 306,011 355,250 411,631 492,453 513,298 -7.35%
-
Net Worth 290,136 324,333 356,378 360,717 386,127 390,126 380,053 -4.39%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,947 17,178 17,700 24,917 26,141 18,302 63,805 -19.81%
Div Payout % 0.00% 0.00% 230.90% 0.00% 61.41% 74.07% 172.87% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 290,136 324,333 356,378 360,717 386,127 390,126 380,053 -4.39%
NOSH 286,957 286,946 245,954 245,954 239,830 240,818 243,623 2.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.30% 0.40% 7.70% 5.11% 11.45% 9.00% 8.90% -
ROE -2.91% -3.78% 2.15% -1.54% 11.02% 6.33% 9.71% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 119.30 115.38 140.48 157.76 193.82 224.70 231.27 -10.44%
EPS -3.10 -4.74 3.24 -2.32 17.75 10.26 15.15 -
DPS 6.25 6.25 7.50 10.50 10.90 7.60 26.19 -21.23%
NAPS 1.07 1.18 1.51 1.52 1.61 1.62 1.56 -6.08%
Adjusted Per Share Value based on latest NOSH - 245,954
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 109.23 107.09 111.95 126.42 156.96 182.72 190.25 -8.82%
EPS -2.85 -4.14 2.59 -1.87 14.37 8.34 12.46 -
DPS 5.72 5.80 5.98 8.41 8.83 6.18 21.54 -19.81%
NAPS 0.9797 1.0952 1.2034 1.218 1.3038 1.3173 1.2833 -4.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.98 1.05 1.27 1.32 1.37 1.40 1.39 -
P/RPS 0.82 0.91 0.90 0.84 0.71 0.62 0.60 5.34%
P/EPS -31.50 -23.53 39.10 -56.55 7.72 13.65 9.17 -
EY -3.17 -4.25 2.56 -1.77 12.96 7.33 10.90 -
DY 6.38 5.95 5.91 7.95 7.96 5.43 18.84 -16.50%
P/NAPS 0.92 0.89 0.84 0.87 0.85 0.86 0.89 0.55%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 29/11/17 30/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.97 1.01 1.27 1.30 1.40 1.38 1.49 -
P/RPS 0.81 0.88 0.90 0.82 0.72 0.61 0.64 4.00%
P/EPS -31.18 -22.63 39.10 -55.70 7.89 13.45 9.83 -
EY -3.21 -4.42 2.56 -1.80 12.68 7.43 10.17 -
DY 6.44 6.19 5.91 8.08 7.79 5.51 17.58 -15.40%
P/NAPS 0.91 0.86 0.84 0.86 0.87 0.85 0.96 -0.88%

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