[P&O] YoY Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -57.69%
YoY- 190.43%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 325,802 326,202 320,934 341,848 397,300 498,742 556,086 -8.51%
PBT -21,108 -4,652 -19,742 41,770 24,976 -12,196 64,412 -
Tax 394 -5,764 -6,556 -9,198 -19,184 7,014 -22,512 -
NP -20,714 -10,416 -26,298 32,572 5,792 -5,182 41,900 -
-
NP to SH -12,098 -17,782 -35,356 19,722 -21,810 6,602 21,324 -
-
Tax Rate - - - 22.02% 76.81% - 34.95% -
Total Cost 346,516 336,618 347,232 309,276 391,508 503,924 514,186 -6.36%
-
Net Worth 289,929 302,481 298,890 356,675 370,674 368,651 385,954 -4.65%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 24,112 20,437 18,680 21,258 32,523 28,913 15,438 7.70%
Div Payout % 0.00% 0.00% 0.00% 107.79% 0.00% 437.96% 72.40% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 289,929 302,481 298,890 356,675 370,674 368,651 385,954 -4.65%
NOSH 287,059 286,946 286,946 245,954 239,144 240,948 241,221 2.93%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -6.36% -3.19% -8.19% 9.53% 1.46% -1.04% 7.53% -
ROE -4.17% -5.88% -11.83% 5.53% -5.88% 1.79% 5.53% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 113.50 119.70 128.85 144.72 166.13 206.99 230.53 -11.12%
EPS -4.48 -6.52 -14.58 8.34 -9.12 2.74 8.84 -
DPS 8.40 7.50 7.50 9.00 13.60 12.00 6.40 4.63%
NAPS 1.01 1.11 1.20 1.51 1.55 1.53 1.60 -7.37%
Adjusted Per Share Value based on latest NOSH - 245,954
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 110.01 110.15 108.37 115.43 134.16 168.41 187.77 -8.51%
EPS -4.09 -6.00 -11.94 6.66 -7.36 2.23 7.20 -
DPS 8.14 6.90 6.31 7.18 10.98 9.76 5.21 7.71%
NAPS 0.979 1.0214 1.0093 1.2044 1.2516 1.2448 1.3032 -4.65%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.86 1.00 1.09 1.28 1.35 1.46 1.40 -
P/RPS 0.76 0.84 0.85 0.88 0.81 0.71 0.61 3.72%
P/EPS -20.41 -15.32 -7.68 15.33 -14.80 53.28 15.84 -
EY -4.90 -6.53 -13.02 6.52 -6.76 1.88 6.31 -
DY 9.77 7.50 6.88 7.03 10.07 8.22 4.57 13.48%
P/NAPS 0.85 0.90 0.91 0.85 0.87 0.95 0.88 -0.57%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/06/20 21/05/19 30/05/18 19/05/17 30/05/16 28/05/15 29/05/14 -
Price 0.805 0.995 1.06 1.33 1.31 1.47 1.38 -
P/RPS 0.71 0.83 0.82 0.92 0.79 0.71 0.60 2.84%
P/EPS -19.10 -15.25 -7.47 15.93 -14.36 53.65 15.61 -
EY -5.24 -6.56 -13.39 6.28 -6.96 1.86 6.41 -
DY 10.43 7.54 7.08 6.77 10.38 8.16 4.64 14.43%
P/NAPS 0.80 0.90 0.88 0.88 0.85 0.96 0.86 -1.19%

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