[P&O] YoY Quarter Result on 30-Sep-2017 [#4]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -595.29%
YoY- -237.96%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 72,231 81,988 79,794 82,586 86,388 104,136 129,354 -9.24%
PBT 3,784 12,272 18,876 7,857 12,870 45,135 23,816 -26.38%
Tax -2,431 -4,198 -4,614 -4,008 -4,866 -6,764 -6,557 -15.22%
NP 1,353 8,074 14,262 3,849 8,004 38,371 17,259 -34.55%
-
NP to SH -3,312 3,257 8,103 -1,919 1,391 28,959 9,341 -
-
Tax Rate 64.24% 34.21% 24.44% 51.01% 37.81% 14.99% 27.53% -
Total Cost 70,878 73,914 65,532 78,737 78,384 65,765 112,095 -7.34%
-
Net Worth 270,388 290,136 324,333 356,378 360,717 385,322 389,008 -5.87%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,212 3,389 3,435 3,540 2,847 4,786 3,842 -2.93%
Div Payout % 0.00% 104.07% 42.40% 0.00% 204.73% 16.53% 41.13% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 270,388 290,136 324,333 356,378 360,717 385,322 389,008 -5.87%
NOSH 287,074 286,957 286,946 245,954 245,954 239,330 240,128 3.01%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.87% 9.85% 17.87% 4.66% 9.27% 36.85% 13.34% -
ROE -1.22% 1.12% 2.50% -0.54% 0.39% 7.52% 2.40% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.98 30.24 29.03 34.99 36.40 43.51 53.87 -10.87%
EPS -1.24 1.20 2.95 -0.81 0.59 12.10 3.89 -
DPS 1.20 1.25 1.25 1.50 1.20 2.00 1.60 -4.67%
NAPS 1.01 1.07 1.18 1.51 1.52 1.61 1.62 -7.56%
Adjusted Per Share Value based on latest NOSH - 245,954
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.39 27.68 26.94 27.89 29.17 35.16 43.68 -9.24%
EPS -1.12 1.10 2.74 -0.65 0.47 9.78 3.15 -
DPS 1.08 1.14 1.16 1.20 0.96 1.62 1.30 -3.04%
NAPS 0.913 0.9797 1.0952 1.2034 1.218 1.3011 1.3136 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.83 0.98 1.05 1.27 1.32 1.37 1.40 -
P/RPS 3.08 3.24 3.62 3.63 3.63 3.15 2.60 2.86%
P/EPS -67.09 81.59 35.62 -156.19 225.20 11.32 35.99 -
EY -1.49 1.23 2.81 -0.64 0.44 8.83 2.78 -
DY 1.45 1.28 1.19 1.18 0.91 1.46 1.14 4.08%
P/NAPS 0.82 0.92 0.89 0.84 0.87 0.85 0.86 -0.78%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 29/11/18 29/11/17 30/11/16 26/11/15 27/11/14 -
Price 0.84 0.97 1.01 1.27 1.30 1.40 1.38 -
P/RPS 3.11 3.21 3.48 3.63 3.57 3.22 2.56 3.29%
P/EPS -67.90 80.76 34.26 -156.19 221.79 11.57 35.48 -
EY -1.47 1.24 2.92 -0.64 0.45 8.64 2.82 -
DY 1.43 1.29 1.24 1.18 0.92 1.43 1.16 3.54%
P/NAPS 0.83 0.91 0.86 0.84 0.86 0.87 0.85 -0.39%

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