Highlights

[P&O] YoY Quarter Result on 2020-06-30 [#3]

Stock [P&O]: PACIFIC & ORIENT BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     76.13%    YoY -     82.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 74,036 78,391 76,884 78,037 89,356 111,337 133,732 -9.38%
  YoY % -5.56% 1.96% -1.48% -12.67% -19.74% -16.75% -
  Horiz. % 55.36% 58.62% 57.49% 58.35% 66.82% 83.25% 100.00%
PBT 5,195 -4,054 7,455 7,194 11,956 23,235 13,283 -14.47%
  YoY % 228.15% -154.38% 3.63% -39.83% -48.54% 74.92% -
  Horiz. % 39.11% -30.52% 56.12% 54.16% 90.01% 174.92% 100.00%
Tax -1,495 216 -7,302 -1,793 -3,712 -5,802 -2,816 -10.01%
  YoY % -792.13% 102.96% -307.25% 51.70% 36.02% -106.04% -
  Horiz. % 53.09% -7.67% 259.30% 63.67% 131.82% 206.04% 100.00%
NP 3,700 -3,838 153 5,401 8,244 17,433 10,467 -15.90%
  YoY % 196.40% -2,608.50% -97.17% -34.49% -52.71% 66.55% -
  Horiz. % 35.35% -36.67% 1.46% 51.60% 78.76% 166.55% 100.00%
NP to SH -480 -2,801 -2,692 -276 3,975 10,310 4,705 -
  YoY % 82.86% -4.05% -875.36% -106.94% -61.45% 119.13% -
  Horiz. % -10.20% -59.53% -57.22% -5.87% 84.48% 219.13% 100.00%
Tax Rate 28.78 % - % 97.95 % 24.92 % 31.05 % 24.97 % 21.20 % 5.22%
  YoY % 0.00% 0.00% 293.06% -19.74% 24.35% 17.78% -
  Horiz. % 135.75% 0.00% 462.03% 117.55% 146.46% 117.78% 100.00%
Total Cost 70,336 82,229 76,731 72,636 81,112 93,904 123,265 -8.92%
  YoY % -14.46% 7.17% 5.64% -10.45% -13.62% -23.82% -
  Horiz. % 57.06% 66.71% 62.25% 58.93% 65.80% 76.18% 100.00%
Net Worth 275,878 293,559 321,869 375,387 368,765 369,241 386,482 -5.46%
  YoY % -6.02% -8.80% -14.26% 1.80% -0.13% -4.46% -
  Horiz. % 71.38% 75.96% 83.28% 97.13% 95.42% 95.54% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,214 3,397 3,438 3,541 5,986 6,953 3,600 -1.87%
  YoY % -5.40% -1.20% -2.90% -40.84% -13.90% 93.10% -
  Horiz. % 89.26% 94.36% 95.50% 98.35% 166.25% 193.10% 100.00%
Div Payout % - % - % - % - % 150.60 % 67.44 % 76.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 123.31% -11.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 196.79% 88.12% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 275,878 293,559 321,869 375,387 368,765 369,241 386,482 -5.46%
  YoY % -6.02% -8.80% -14.26% 1.80% -0.13% -4.46% -
  Horiz. % 71.38% 75.96% 83.28% 97.13% 95.42% 95.54% 100.00%
NOSH 267,843 271,814 275,102 236,093 239,457 239,767 240,051 1.84%
  YoY % -1.46% -1.20% 16.52% -1.41% -0.13% -0.12% -
  Horiz. % 111.58% 113.23% 114.60% 98.35% 99.75% 99.88% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.00 % -4.90 % 0.20 % 6.92 % 9.23 % 15.66 % 7.83 % -7.20%
  YoY % 202.04% -2,550.00% -97.11% -25.03% -41.06% 100.00% -
  Horiz. % 63.86% -62.58% 2.55% 88.38% 117.88% 200.00% 100.00%
ROE -0.17 % -0.95 % -0.84 % -0.07 % 1.08 % 2.79 % 1.22 % -
  YoY % 82.11% -13.10% -1,100.00% -106.48% -61.29% 128.69% -
  Horiz. % -13.93% -77.87% -68.85% -5.74% 88.52% 228.69% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.64 28.84 27.95 33.05 37.32 46.44 55.71 -11.02%
  YoY % -4.16% 3.18% -15.43% -11.44% -19.64% -16.64% -
  Horiz. % 49.61% 51.77% 50.17% 59.33% 66.99% 83.36% 100.00%
EPS -0.18 -1.03 -0.98 -0.12 1.66 4.30 1.96 -
  YoY % 82.52% -5.10% -716.67% -107.23% -61.40% 119.39% -
  Horiz. % -9.18% -52.55% -50.00% -6.12% 84.69% 219.39% 100.00%
DPS 1.20 1.25 1.25 1.50 2.50 2.90 1.50 -3.65%
  YoY % -4.00% 0.00% -16.67% -40.00% -13.79% 93.33% -
  Horiz. % 80.00% 83.33% 83.33% 100.00% 166.67% 193.33% 100.00%
NAPS 1.0300 1.0800 1.1700 1.5900 1.5400 1.5400 1.6100 -7.17%
  YoY % -4.63% -7.69% -26.42% 3.25% 0.00% -4.35% -
  Horiz. % 63.98% 67.08% 72.67% 98.76% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 287,074
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.79 27.31 26.78 27.18 31.13 38.78 46.58 -9.38%
  YoY % -5.57% 1.98% -1.47% -12.69% -19.73% -16.75% -
  Horiz. % 55.37% 58.63% 57.49% 58.35% 66.83% 83.25% 100.00%
EPS -0.17 -0.98 -0.94 -0.10 1.38 3.59 1.64 -
  YoY % 82.65% -4.26% -840.00% -107.25% -61.56% 118.90% -
  Horiz. % -10.37% -59.76% -57.32% -6.10% 84.15% 218.90% 100.00%
DPS 1.12 1.18 1.20 1.23 2.09 2.42 1.25 -1.81%
  YoY % -5.08% -1.67% -2.44% -41.15% -13.64% 93.60% -
  Horiz. % 89.60% 94.40% 96.00% 98.40% 167.20% 193.60% 100.00%
NAPS 0.9610 1.0226 1.1212 1.3076 1.2846 1.2862 1.3463 -5.46%
  YoY % -6.02% -8.79% -14.26% 1.79% -0.12% -4.46% -
  Horiz. % 71.38% 75.96% 83.28% 97.13% 95.42% 95.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7900 0.9900 1.0500 1.3000 1.3100 1.4000 1.4000 -
P/RPS 2.86 3.43 3.76 3.93 3.51 3.01 2.51 2.20%
  YoY % -16.62% -8.78% -4.33% 11.97% 16.61% 19.92% -
  Horiz. % 113.94% 136.65% 149.80% 156.57% 139.84% 119.92% 100.00%
P/EPS -440.82 -96.07 -107.30 -1,112.03 78.92 32.56 71.43 -
  YoY % -358.85% 10.47% 90.35% -1,509.06% 142.38% -54.42% -
  Horiz. % -617.14% -134.50% -150.22% -1,556.81% 110.49% 45.58% 100.00%
EY -0.23 -1.04 -0.93 -0.09 1.27 3.07 1.40 -
  YoY % 77.88% -11.83% -933.33% -107.09% -58.63% 119.29% -
  Horiz. % -16.43% -74.29% -66.43% -6.43% 90.71% 219.29% 100.00%
DY 1.52 1.26 1.19 1.15 1.91 2.07 1.07 6.02%
  YoY % 20.63% 5.88% 3.48% -39.79% -7.73% 93.46% -
  Horiz. % 142.06% 117.76% 111.21% 107.48% 178.50% 193.46% 100.00%
P/NAPS 0.77 0.92 0.90 0.82 0.85 0.91 0.87 -2.01%
  YoY % -16.30% 2.22% 9.76% -3.53% -6.59% 4.60% -
  Horiz. % 88.51% 105.75% 103.45% 94.25% 97.70% 104.60% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 30/08/17 25/08/16 24/08/15 28/08/14 -
Price 0.8200 0.9750 1.0500 1.2600 1.2900 1.3700 1.4000 -
P/RPS 2.97 3.38 3.76 3.81 3.46 2.95 2.51 2.84%
  YoY % -12.13% -10.11% -1.31% 10.12% 17.29% 17.53% -
  Horiz. % 118.33% 134.66% 149.80% 151.79% 137.85% 117.53% 100.00%
P/EPS -457.57 -94.62 -107.30 -1,077.82 77.71 31.86 71.43 -
  YoY % -383.59% 11.82% 90.04% -1,486.98% 143.91% -55.40% -
  Horiz. % -640.59% -132.47% -150.22% -1,508.92% 108.79% 44.60% 100.00%
EY -0.22 -1.06 -0.93 -0.09 1.29 3.14 1.40 -
  YoY % 79.25% -13.98% -933.33% -106.98% -58.92% 124.29% -
  Horiz. % -15.71% -75.71% -66.43% -6.43% 92.14% 224.29% 100.00%
DY 1.46 1.28 1.19 1.19 1.94 2.12 1.07 5.31%
  YoY % 14.06% 7.56% 0.00% -38.66% -8.49% 98.13% -
  Horiz. % 136.45% 119.63% 111.21% 111.21% 181.31% 198.13% 100.00%
P/NAPS 0.80 0.90 0.90 0.79 0.84 0.89 0.87 -1.39%
  YoY % -11.11% 0.00% 13.92% -5.95% -5.62% 2.30% -
  Horiz. % 91.95% 103.45% 103.45% 90.80% 96.55% 102.30% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS