[P&O] YoY TTM Result on 31-Mar-2018 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -47.91%
YoY- -230.51%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 290,878 323,280 319,779 321,090 346,668 414,123 512,457 -8.99%
PBT 19,603 -2,336 24,005 5,180 45,711 80,858 31,001 -7.34%
Tax -4,227 -3,785 -14,798 -9,079 -13,177 -22,158 -5,866 -5.31%
NP 15,376 -6,121 9,207 -3,899 32,534 58,700 25,135 -7.85%
-
NP to SH 5,342 -5,593 -3,480 -19,873 15,227 28,364 17,347 -17.80%
-
Tax Rate 21.56% - 61.65% 175.27% 28.83% 27.40% 18.92% -
Total Cost 275,502 329,401 310,572 324,989 314,134 355,423 487,322 -9.05%
-
Net Worth 294,493 289,929 302,481 298,890 356,675 371,350 366,982 -3.59%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 16,064 18,347 17,119 16,094 19,468 23,215 21,844 -4.98%
Div Payout % 300.72% 0.00% 0.00% 0.00% 127.86% 81.85% 125.93% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 294,493 289,929 302,481 298,890 356,675 371,350 366,982 -3.59%
NOSH 287,074 287,059 286,946 286,946 245,954 239,580 239,857 3.03%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.29% -1.89% 2.88% -1.21% 9.38% 14.17% 4.90% -
ROE 1.81% -1.93% -1.15% -6.65% 4.27% 7.64% 4.73% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 108.65 112.62 117.35 128.91 146.76 172.85 213.65 -10.64%
EPS 2.00 -1.95 -1.28 -7.98 6.45 11.84 7.23 -19.26%
DPS 6.00 6.39 6.25 6.46 8.20 9.70 9.10 -6.70%
NAPS 1.10 1.01 1.11 1.20 1.51 1.55 1.53 -5.34%
Adjusted Per Share Value based on latest NOSH - 286,946
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 98.22 109.16 107.98 108.42 117.06 139.84 173.04 -8.99%
EPS 1.80 -1.89 -1.18 -6.71 5.14 9.58 5.86 -17.84%
DPS 5.42 6.20 5.78 5.43 6.57 7.84 7.38 -5.01%
NAPS 0.9944 0.979 1.0214 1.0093 1.2044 1.2539 1.2392 -3.59%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.90 0.86 1.00 1.09 1.28 1.35 1.46 -
P/RPS 0.83 0.76 0.85 0.85 0.87 0.78 0.68 3.37%
P/EPS 45.10 -44.14 -78.31 -13.66 19.86 11.40 20.19 14.31%
EY 2.22 -2.27 -1.28 -7.32 5.04 8.77 4.95 -12.49%
DY 6.67 7.43 6.25 5.93 6.41 7.19 6.23 1.14%
P/NAPS 0.82 0.85 0.90 0.91 0.85 0.87 0.95 -2.42%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 04/06/20 21/05/19 30/05/18 19/05/17 30/05/16 28/05/15 -
Price 0.905 0.805 0.995 1.06 1.33 1.31 1.47 -
P/RPS 0.83 0.71 0.85 0.82 0.91 0.76 0.69 3.12%
P/EPS 45.36 -41.32 -77.91 -13.29 20.63 11.07 20.33 14.29%
EY 2.20 -2.42 -1.28 -7.53 4.85 9.04 4.92 -12.54%
DY 6.63 7.94 6.28 6.10 6.17 7.40 6.19 1.15%
P/NAPS 0.82 0.80 0.90 0.88 0.88 0.85 0.96 -2.59%

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