T-O (am): 0.645 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 Nov 24 | Q4 Sep 24 | 4 | 30 Sep 24 | 73.13 | -58.42 | -54.54 | -74.6% | 0.00 | -19.37 | 2.0% | 6.7% | 262.4% | 366.2% | ||||||||
29 Aug 24 | Q3 Jun 24 | 3 | 30 Sep 24 | 74.61 | -17.19 | -15.05 | -20.2% | 0.00 | -5.35 | 2.2% | 12.2% | 598.2% | 281.7% | ||||||||
30 May 24 | Q2 Mar 24 | 2 | 30 Sep 24 | 72.97 | 2.44 | 3.02 | 4.1% | 0.00 | 1.08 | 6.1% | 1.2% | 148.9% | 278.8% | ||||||||
28 Feb 24 | Q1 Dec 23 | 1 | 30 Sep 24 | 77.70 | -5.02 | -6.18 | -8.0% | 0.00 | -2.23 | 13.4% | 7.6% | 47.2% | 51.7% | ||||||||
29 Nov 23 | Q4 Sep 23 | 4 | 30 Sep 23 | 68.53 | -8.84 | -11.70 | -17.1% | 0.00 | -4.34 | 3.1% | 10.3% | 241.3% | 212.9% | ||||||||
29 Aug 23 | Q3 Jun 23 | 3 | 30 Sep 23 | 66.49 | 6.82 | 8.28 | 12.5% | 0.00 | 3.08 | 10.0% | 13.1% | 590.1% | 140.5% | ||||||||
30 May 23 | Q2 Mar 23 | 2 | 30 Sep 23 | 73.87 | -4.52 | -1.69 | -2.3% | 1.20 | -0.63 | 2.3% | 10.7% | 86.8% | 39.1% | ||||||||
28 Feb 23 | Q1 Dec 22 | 1 | 30 Sep 23 | 72.21 | -12.40 | -12.78 | -17.7% | 2.40 | -4.75 | 5.5% | 4.7% | 223.3% | 119.0% | ||||||||
30 Nov 22 | Q4 Sep 22 | 4 | 30 Sep 22 | 76.39 | 13.81 | 10.37 | 13.6% | 1.20 | 3.86 | 0.1% | 15.6% | 150.7% | 761.9% | ||||||||
25 Aug 22 | Q3 Jun 22 | 3 | 30 Sep 22 | 76.50 | -23.93 | -20.44 | -26.7% | 1.80 | -7.62 | 7.5% | 19.7% | 637.1% | 205.7% | ||||||||
26 May 22 | Q2 Mar 22 | 2 | 30 Sep 22 | 82.69 | 0.15 | -2.77 | -3.4% | 1.80 | -1.04 | 9.1% | 12.6% | 104.1% | 135.7% | ||||||||
24 Feb 22 | Q1 Dec 21 | 1 | 30 Sep 22 | 75.80 | 66.72 | 67.33 | 88.8% | 5.00 | 25.15 | 14.7% | 6.5% | 4399.5% | 4847.1% | ||||||||
29 Nov 21 | Q4 Sep 21 | 4 | 30 Sep 21 | 66.09 | 7.57 | -1.57 | -2.4% | 1.20 | -0.58 | 3.4% | 8.5% | 76.6% | 52.7% | ||||||||
26 Aug 21 | Q3 Jun 21 | 3 | 30 Sep 21 | 63.93 | -7.22 | -6.69 | -10.5% | 1.20 | -2.50 | 13.0% | 13.7% | 186.0% | 1293.1% | ||||||||
25 May 21 | Q2 Mar 21 | 2 | 30 Sep 21 | 73.45 | 9.10 | 7.77 | 10.6% | 1.20 | 2.90 | 3.2% | 14.5% | 471.1% | 486.5% | ||||||||
25 Feb 21 | Q1 Dec 20 | 1 | 30 Sep 21 | 71.16 | 1.52 | 1.36 | 1.9% | 2.40 | 0.51 | 1.5% | 7.6% | 141.1% | 133.7% | ||||||||
26 Nov 20 | Q4 Sep 20 | 4 | 30 Sep 20 | 72.23 | 3.78 | -3.31 | -4.6% | 1.20 | -1.24 | 2.4% | 11.9% | 590.0% | 201.7% | ||||||||
27 Aug 20 | Q3 Jun 20 | 3 | 30 Sep 20 | 74.04 | 5.20 | -0.48 | -0.7% | 1.20 | -0.18 | 13.8% | 5.6% | 76.1% | 82.9% | ||||||||
04 Jun 20 | Q2 Mar 20 | 2 | 30 Sep 20 | 85.87 | -3.85 | -2.01 | -2.3% | 1.20 | -0.75 | 11.5% | 0.4% | 50.2% | 1.7% | ||||||||
18 Feb 20 | Q1 Dec 19 | 1 | 30 Sep 20 | 77.03 | -6.71 | -4.04 | -5.2% | 3.00 | -1.49 | 6.0% | 0.7% | 224.0% | 41.6% | ||||||||
29 Nov 19 | Q4 Sep 19 | 4 | 30 Sep 19 | 81.99 | 12.27 | 3.26 | 4.0% | 1.25 | 1.20 | 4.6% | 2.8% | 216.3% | 59.8% | ||||||||
29 Aug 19 | Q3 Jun 19 | 3 | 30 Sep 19 | 78.39 | -4.05 | -2.80 | -3.6% | 1.25 | -1.03 | 8.4% | 2.0% | 41.6% | 4.0% | ||||||||
22 May 19 | Q2 Mar 19 | 2 | 30 Sep 19 | 85.54 | 2.78 | -1.98 | -2.3% | 1.25 | -0.73 | 10.3% | 2.8% | 71.4% | 76.0% | ||||||||
19 Feb 19 | Q1 Dec 18 | 1 | 30 Sep 19 | 77.56 | -5.11 | -6.91 | -8.9% | 2.50 | -2.53 | 2.8% | 0.4% | 185.3% | 26.8% | ||||||||
29 Nov 18 | Q4 Sep 18 | 4 | 30 Sep 18 | 79.79 | 18.88 | 8.10 | 10.2% | 1.25 | 2.95 | 3.8% | 3.4% | 401.0% | 522.2% | ||||||||
29 Aug 18 | Q3 Jun 18 | 3 | 30 Sep 18 | 76.88 | 7.46 | -2.69 | -3.5% | 1.25 | -0.98 | 7.6% | 1.5% | 67.3% | 875.4% | ||||||||
30 May 18 | Q2 Mar 18 | 2 | 30 Sep 18 | 83.22 | -2.86 | -8.23 | -9.9% | 1.25 | -3.30 | 7.7% | 3.0% | 12.9% | 359.2% | ||||||||
22 Feb 18 | Q1 Dec 17 | 1 | 30 Sep 18 | 77.25 | -7.01 | -9.45 | -12.2% | 2.50 | -4.00 | 6.5% | 9.2% | 392.4% | 181.1% | ||||||||
29 Nov 17 | Q4 Sep 17 | 4 | 30 Sep 17 | 82.59 | 7.86 | -1.92 | -2.3% | 1.50 | -0.81 | 5.8% | 4.4% | 595.3% | 238.0% | ||||||||
30 Aug 17 | Q3 Jun 17 | 3 | 30 Sep 17 | 78.04 | 7.19 | -0.28 | -0.3% | 1.50 | -0.12 | 9.1% | 12.7% | 84.6% | 106.9% | ||||||||
19 May 17 | Q2 Mar 17 | 2 | 30 Sep 17 | 85.82 | 1.20 | -1.79 | -2.1% | 3.50 | -0.76 | 0.8% | 15.5% | 115.4% | 55.2% | ||||||||
22 Feb 17 | Q1 Dec 16 | 1 | 30 Sep 17 | 85.10 | 19.69 | 11.65 | 13.7% | 1.00 | 4.92 | 1.5% | 12.3% | 737.7% | 268.8% | ||||||||
30 Nov 16 | Q4 Sep 16 | 4 | 30 Sep 16 | 86.39 | 12.87 | 1.39 | 1.6% | 1.20 | 0.59 | 3.3% | 17.0% | 65.0% | 95.2% | ||||||||
25 Aug 16 | Q3 Jun 16 | 3 | 30 Sep 16 | 89.36 | 11.96 | 3.98 | 4.5% | 2.50 | 1.66 | 12.0% | 19.7% | 199.3% | 61.5% | ||||||||
30 May 16 | Q2 Mar 16 | 2 | 30 Sep 16 | 101.58 | 13.95 | -4.00 | -3.9% | 1.30 | -1.67 | 4.6% | 18.0% | 42.0% | 52.5% | ||||||||
18 Feb 16 | Q1 Dec 15 | 1 | 30 Sep 16 | 97.07 | -1.46 | -6.90 | -7.1% | 3.50 | -2.89 | 6.8% | 22.6% | 123.8% | 158.9% | ||||||||
26 Nov 15 | Q4 Sep 15 | 4 | 30 Sep 15 | 104.14 | 45.13 | 28.96 | 27.8% | 2.00 | 12.10 | 6.5% | 19.5% | 180.9% | 210.0% | ||||||||
24 Aug 15 | Q3 Jun 15 | 3 | 30 Sep 15 | 111.34 | 23.23 | 10.31 | 9.3% | 2.90 | 4.30 | 10.1% | 16.8% | 222.5% | 119.1% | ||||||||
28 May 15 | Q2 Mar 15 | 2 | 30 Sep 15 | 123.88 | -26.41 | -8.42 | -6.8% | 2.50 | -3.51 | 1.3% | 11.8% | 171.8% | 225.5% | ||||||||
25 Feb 15 | 31/12/14 | 1 | 30/09/15 | 125.50 | 20.31 | 11.72 | 9.3% | 3.50 | 4.88 | 3.0% | 8.8% | 25.5% | 196.4% |
EPS | -24.57 sen |
Trailing PE (Sector Median: 8.0) | 0.0 |
PEG | 0.0 |
Altman Z | 0.5 |
Beaver | 0.024 |
Current Ratio | 0.0 |
Debt-Equity (DE) Ratio | 2.1 |
FCF Yield | 8.69 % |
Revenue QoQ | -1.98 % |
Revenue YoY | 6.71% |
Profit QoQ | -262.42 % |
Profit YoY | -366.23 % |
Profit Margin (Sector Median: 15.3) | -24.38 % |
ROE (ROIC: -1.79) | -1.95 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 8.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 15.3) | |
ROE (ROIC: -3.34) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.0 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -54.54 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 62.05 |
Expected Revenue (M) | 3372.43 |
Expected Growth (%) | 38.0 |
MR YEE KIM SHING added 422453.0 units announced on 03 Apr 2023 at ~RM0.93
Market Cap: 192 M.
Market Cap Class: Micro caps
Number of Shares: 296 M.
Adjusted Float: 70.5%.
Stock highly correlated with
ZHULIAN (97%)
CJCEN (96%)
EMETALL (96%)
MUDAJYA (96%)
Pacific & Orient Berhad, an investment holding company, provides financial, information technology, and distribution services in Malaysia, Thailand, and the United States. The company also provides general insurance and money lending services; sells information technology equipment and offers sales and administrative, and management and privilege card program services. In addition, it deals in computer hardware, software, and systems; and distributes consumer goods. The company was founded in 1972 and is based in Kuala Lumpur, Malaysia.
Sectors: Insurance, Financial Services
Code: 6009
Website: http://www.pacific-orient.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Dec-2022
Shareholder | % | Value (M) |
---|---|---|
Mah Wing Holdings Sdn Bhd | 23.56% | 45.27 |
Mah Wing Investments Ltd | 21.38% | 41.08 |
Chan Thye Seng | 15.83% | 30.42 |
Yeoman 3-Rights Value Asia Fund | 3.75% | 7.21 |
Chan Kok Tien Realty Sdn Bhd | 2.09% | 4.02 |
Liew Kon Sing @ Liew Kong | 0.73% | 1.4 |
Yayasan Guru Tun Hussein Onn | 0.65% | 1.25 |
Tan Teong Han | 0.58% | 1.11 |
Yeap Kim Siew | 0.47% | 0.9 |
Yeo Seng Chong | 0.44% | 0.85 |
Lim Kam Seng | 0.42% | 0.81 |
Yeoh Phek Leng | 0.42% | 0.81 |
Surinder Singh A/L Wassan Singh | 0.41% | 0.79 |
Zaha Rina binti Zahari | 0.37% | 0.71 |
Tan Chong Meng | 0.34% | 0.65 |
Liau Keen Yee | 0.33% | 0.63 |
Tong Fong Realty Sdn Bhd | 0.32% | 0.61 |
Lim Mee Hwa | 0.28% | 0.54 |
Lee Yeow Hian | 0.27% | 0.52 |
Chan Hua Eng | 0.12% | 0.23 |