[P&O] YoY Annualized Quarter 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- 941.52%
YoY- 268.79%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 308,120 310,232 308,988 340,404 388,284 501,984 550,408 -9.21%
PBT -26,832 -20,432 -28,032 78,752 -5,840 81,252 52,656 -
Tax 3,024 -3,128 -3,684 -12,300 -9,192 -7,344 -16,612 -
NP -23,808 -23,560 -31,716 66,452 -15,032 73,908 36,044 -
-
NP to SH -16,152 -27,652 -37,796 46,612 -27,616 46,880 15,816 -
-
Tax Rate - - - 15.62% - 9.04% 31.55% -
Total Cost 331,928 333,792 340,704 273,952 403,316 428,076 514,364 -7.03%
-
Net Worth 286,762 309,121 342,198 357,472 372,672 386,663 378,419 -4.51%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 32,463 27,355 23,599 9,469 33,444 33,622 9,703 22.28%
Div Payout % 0.00% 0.00% 0.00% 20.32% 0.00% 71.72% 61.35% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 286,762 309,121 342,198 357,472 372,672 386,663 378,419 -4.51%
NOSH 287,059 286,946 245,954 245,954 238,892 240,163 242,576 2.84%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -7.73% -7.59% -10.26% 19.52% -3.87% 14.72% 6.55% -
ROE -5.63% -8.95% -11.05% 13.04% -7.41% 12.12% 4.18% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 113.89 113.41 130.93 143.79 162.53 209.02 226.90 -10.84%
EPS -5.96 -10.12 -16.00 19.68 -11.56 19.52 6.52 -
DPS 12.00 10.00 10.00 4.00 14.00 14.00 4.00 20.08%
NAPS 1.06 1.13 1.45 1.51 1.56 1.61 1.56 -6.23%
Adjusted Per Share Value based on latest NOSH - 245,954
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.04 104.76 104.34 114.94 131.11 169.50 185.85 -9.21%
EPS -5.45 -9.34 -12.76 15.74 -9.33 15.83 5.34 -
DPS 10.96 9.24 7.97 3.20 11.29 11.35 3.28 22.25%
NAPS 0.9683 1.0438 1.1555 1.2071 1.2584 1.3056 1.2778 -4.51%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.96 1.00 1.24 1.30 1.43 1.32 1.43 -
P/RPS 0.84 0.88 0.95 0.90 0.88 0.63 0.63 4.90%
P/EPS -16.08 -9.89 -7.74 6.60 -12.37 6.76 21.93 -
EY -6.22 -10.11 -12.92 15.15 -8.08 14.79 4.56 -
DY 12.50 10.00 8.06 3.08 9.79 10.61 2.80 28.30%
P/NAPS 0.91 0.88 0.86 0.86 0.92 0.82 0.92 -0.18%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 19/02/19 22/02/18 22/02/17 18/02/16 25/02/15 26/02/14 -
Price 0.94 1.00 1.30 1.27 1.42 1.38 1.41 -
P/RPS 0.83 0.88 0.99 0.88 0.87 0.66 0.62 4.97%
P/EPS -15.74 -9.89 -8.12 6.45 -12.28 7.07 21.63 -
EY -6.35 -10.11 -12.32 15.50 -8.14 14.14 4.62 -
DY 12.77 10.00 7.69 3.15 9.86 10.14 2.84 28.45%
P/NAPS 0.89 0.88 0.90 0.84 0.91 0.86 0.90 -0.18%

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