[P&O] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -91.49%
YoY- 41.59%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 288,828 303,192 284,628 308,120 310,232 308,988 340,404 -2.69%
PBT -49,584 266,896 6,092 -26,832 -20,432 -28,032 78,752 -
Tax -1,872 588 -1,100 3,024 -3,128 -3,684 -12,300 -26.92%
NP -51,456 267,484 4,992 -23,808 -23,560 -31,716 66,452 -
-
NP to SH -51,116 269,320 5,444 -16,152 -27,652 -37,796 46,612 -
-
Tax Rate - -0.22% 18.06% - - - 15.62% -
Total Cost 340,284 35,708 279,636 331,928 333,792 340,704 273,952 3.67%
-
Net Worth 330,567 385,581 278,429 286,762 309,121 342,198 357,472 -1.29%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 25,800 53,553 25,701 32,463 27,355 23,599 9,469 18.17%
Div Payout % 0.00% 19.88% 472.10% 0.00% 0.00% 0.00% 20.32% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 330,567 385,581 278,429 286,762 309,121 342,198 357,472 -1.29%
NOSH 288,080 287,085 287,074 287,059 286,946 245,954 245,954 2.66%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -17.82% 88.22% 1.75% -7.73% -7.59% -10.26% 19.52% -
ROE -15.46% 69.85% 1.96% -5.63% -8.95% -11.05% 13.04% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 107.47 113.23 106.32 113.89 113.41 130.93 143.79 -4.73%
EPS -19.00 100.60 2.04 -5.96 -10.12 -16.00 19.68 -
DPS 9.60 20.00 9.60 12.00 10.00 10.00 4.00 15.70%
NAPS 1.23 1.44 1.04 1.06 1.13 1.45 1.51 -3.35%
Adjusted Per Share Value based on latest NOSH - 287,059
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 97.53 102.38 96.11 104.04 104.76 104.34 114.94 -2.69%
EPS -17.26 90.94 1.84 -5.45 -9.34 -12.76 15.74 -
DPS 8.71 18.08 8.68 10.96 9.24 7.97 3.20 18.15%
NAPS 1.1162 1.302 0.9402 0.9683 1.0438 1.1555 1.2071 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.07 0.94 0.87 0.96 1.00 1.24 1.30 -
P/RPS 1.00 0.83 0.82 0.84 0.88 0.95 0.90 1.77%
P/EPS -5.63 0.93 42.78 -16.08 -9.89 -7.74 6.60 -
EY -17.78 107.00 2.34 -6.22 -10.11 -12.92 15.15 -
DY 8.97 21.28 11.03 12.50 10.00 8.06 3.08 19.49%
P/NAPS 0.87 0.65 0.84 0.91 0.88 0.86 0.86 0.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 18/02/20 19/02/19 22/02/18 22/02/17 -
Price 1.09 1.02 0.93 0.94 1.00 1.30 1.27 -
P/RPS 1.01 0.90 0.87 0.83 0.88 0.99 0.88 2.32%
P/EPS -5.73 1.01 45.73 -15.74 -9.89 -8.12 6.45 -
EY -17.45 98.61 2.19 -6.35 -10.11 -12.32 15.50 -
DY 8.81 19.61 10.32 12.77 10.00 7.69 3.15 18.68%
P/NAPS 0.89 0.71 0.89 0.89 0.88 0.90 0.84 0.96%

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