[POHUAT] QoQ Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- -48.55%
YoY- 319.61%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 382,032 357,971 342,181 331,462 379,920 392,019 372,749 1.64%
PBT 28,428 19,513 12,621 13,732 24,968 16,924 9,897 101.67%
Tax -3,404 -2,936 -4,281 -3,810 -5,844 -2,081 -1,384 81.91%
NP 25,024 16,577 8,340 9,922 19,124 14,843 8,513 104.79%
-
NP to SH 25,256 16,775 8,257 9,844 19,132 15,168 8,646 103.94%
-
Tax Rate 11.97% 15.05% 33.92% 27.75% 23.41% 12.30% 13.98% -
Total Cost 357,008 341,394 333,841 321,540 360,796 377,176 364,236 -1.32%
-
Net Worth 164,721 157,102 147,314 147,306 148,519 143,728 134,552 14.39%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 5,356 - - - 2,160 - -
Div Payout % - 31.93% - - - 14.25% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 164,721 157,102 147,314 147,306 148,519 143,728 134,552 14.39%
NOSH 107,198 107,120 107,145 107,000 107,002 108,042 108,083 -0.54%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.55% 4.63% 2.44% 2.99% 5.03% 3.79% 2.28% -
ROE 15.33% 10.68% 5.61% 6.68% 12.88% 10.55% 6.43% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 356.38 334.18 319.36 309.78 355.06 362.84 344.87 2.20%
EPS 23.56 15.67 7.71 9.20 17.88 14.03 8.00 105.05%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.5366 1.4666 1.3749 1.3767 1.388 1.3303 1.2449 15.02%
Adjusted Per Share Value based on latest NOSH - 106,923
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 144.16 135.08 129.13 125.08 143.37 147.93 140.66 1.64%
EPS 9.53 6.33 3.12 3.71 7.22 5.72 3.26 104.04%
DPS 0.00 2.02 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.6216 0.5928 0.5559 0.5559 0.5604 0.5424 0.5077 14.40%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.03 0.735 0.595 0.465 0.425 0.40 0.37 -
P/RPS 0.29 0.22 0.19 0.15 0.12 0.11 0.11 90.50%
P/EPS 4.37 4.69 7.72 5.05 2.38 2.85 4.63 -3.76%
EY 22.87 21.31 12.95 19.78 42.07 35.10 21.62 3.80%
DY 0.00 6.80 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.67 0.50 0.43 0.34 0.31 0.30 0.30 70.60%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 -
Price 1.48 1.00 0.61 0.595 0.46 0.38 0.39 -
P/RPS 0.42 0.30 0.19 0.19 0.13 0.10 0.11 143.69%
P/EPS 6.28 6.39 7.92 6.47 2.57 2.71 4.88 18.25%
EY 15.92 15.66 12.63 15.46 38.87 36.94 20.51 -15.50%
DY 0.00 5.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.96 0.68 0.44 0.43 0.33 0.29 0.31 112.02%

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