[POHUAT] QoQ Annualized Quarter Result on 30-Apr-2015 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
30-Apr-2015 [#2]
Profit Trend
QoQ- -22.31%
YoY- 43.23%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 604,232 453,932 418,338 402,514 420,372 377,174 358,742 41.42%
PBT 64,876 47,373 36,648 30,668 40,000 28,253 19,880 119.53%
Tax -8,752 -8,794 -5,988 -5,662 -7,644 -4,781 -3,174 96.27%
NP 56,124 38,579 30,660 25,006 32,356 23,472 16,705 123.82%
-
NP to SH 56,544 39,185 31,112 25,414 32,712 23,803 17,005 122.29%
-
Tax Rate 13.49% 18.56% 16.34% 18.46% 19.11% 16.92% 15.97% -
Total Cost 548,108 415,353 387,678 377,508 388,016 353,702 342,037 36.82%
-
Net Worth 221,948 213,703 196,567 188,855 185,862 171,659 165,041 21.76%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 17,082 17,074 8,539 6,401 - 8,539 4,283 150.86%
Div Payout % 30.21% 43.57% 27.45% 25.19% - 35.87% 25.19% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 221,948 213,703 196,567 188,855 185,862 171,659 165,041 21.76%
NOSH 213,534 213,425 106,742 106,691 106,762 106,739 107,086 58.22%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 9.29% 8.50% 7.33% 6.21% 7.70% 6.22% 4.66% -
ROE 25.48% 18.34% 15.83% 13.46% 17.60% 13.87% 10.30% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 282.97 212.69 391.91 377.27 393.75 353.36 335.00 -10.61%
EPS 26.48 18.36 29.15 23.82 30.64 22.30 15.88 40.48%
DPS 8.00 8.00 8.00 6.00 0.00 8.00 4.00 58.53%
NAPS 1.0394 1.0013 1.8415 1.7701 1.7409 1.6082 1.5412 -23.04%
Adjusted Per Share Value based on latest NOSH - 106,816
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 228.01 171.30 157.86 151.89 158.63 142.33 135.37 41.43%
EPS 21.34 14.79 11.74 9.59 12.34 8.98 6.42 122.24%
DPS 6.45 6.44 3.22 2.42 0.00 3.22 1.62 150.57%
NAPS 0.8375 0.8064 0.7418 0.7127 0.7014 0.6478 0.6228 21.76%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.68 1.49 2.82 1.99 1.75 1.33 1.33 -
P/RPS 0.59 0.70 0.72 0.53 0.44 0.38 0.40 29.48%
P/EPS 6.34 8.12 9.68 8.35 5.71 5.96 8.38 -16.92%
EY 15.76 12.32 10.34 11.97 17.51 16.77 11.94 20.26%
DY 4.76 5.37 2.84 3.02 0.00 6.02 3.01 35.62%
P/NAPS 1.62 1.49 1.53 1.12 1.01 0.83 0.86 52.35%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 31/12/15 14/09/15 29/06/15 19/03/15 24/12/14 10/09/14 -
Price 1.46 2.05 2.90 2.10 2.30 1.30 1.39 -
P/RPS 0.52 0.96 0.74 0.56 0.58 0.37 0.41 17.11%
P/EPS 5.51 11.17 9.95 8.82 7.51 5.83 8.75 -26.47%
EY 18.14 8.96 10.05 11.34 13.32 17.15 11.42 36.02%
DY 5.48 3.90 2.76 2.86 0.00 6.15 2.88 53.37%
P/NAPS 1.40 2.05 1.57 1.19 1.32 0.81 0.90 34.14%

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