[POHUAT] QoQ Annualized Quarter Result on 30-Apr-2018 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

26-Jun-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

30-Apr-2018 [#2]

Profit Trend

QoQ- 36.84%

YoY- -39.6%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Annualized Quarter Result
Revenue	788,232	621,926	576,556	574,842	647,564	614,269	590,112	21.22%
YoY %	26.74%	7.87%	0.30%	-11.23%	5.42%	4.09%	-	-
Horiz. %	133.57%	105.39%	97.70%	97.41%	109.74%	104.09%	100.00%	-
PBT	73,792	57,529	41,546	41,316	32,048	67,214	60,516	14.09%
YoY %	28.27%	38.47%	0.56%	28.92%	-52.32%	11.07%	-	-
Horiz. %	121.94%	95.06%	68.65%	68.27%	52.96%	111.07%	100.00%	-
Tax	-12,748	-10,263	-6,702	-7,454	-7,648	-11,437	-10,534	13.52%
YoY %	-24.21%	-53.13%	10.09%	2.54%	33.13%	-8.57%	-	-
Horiz. %	121.02%	97.43%	63.62%	70.76%	72.60%	108.57%	100.00%	-
NP	61,044	47,266	34,844	33,862	24,400	55,777	49,981	14.21%
YoY %	29.15%	35.65%	2.90%	38.78%	-56.25%	11.60%	-	-
Horiz. %	122.13%	94.57%	69.71%	67.75%	48.82%	111.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,052	47,138	35,037	34,156	24,960	55,772	50,574	13.33%
YoY %	29.52%	34.54%	2.58%	36.84%	-55.25%	10.28%	-	-
Horiz. %	120.72%	93.21%	69.28%	67.54%	49.35%	110.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.28%	17.84%	16.13%	18.04%	23.86%	17.02%	17.41%	-
YoY %	-3.14%	10.60%	-10.59%	-24.39%	40.19%	-2.24%	-	-
Horiz. %	99.25%	102.47%	92.65%	103.62%	137.05%	97.76%	100.00%	-
Total Cost	727,188	574,660	541,712	540,980	623,164	558,492	540,130	21.86%
YoY %	26.54%	6.08%	0.14%	-13.19%	11.58%	3.40%	-	-
Horiz. %	134.63%	106.39%	100.29%	100.16%	115.37%	103.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,033	316,985	298,476	297,905	287,555	284,904	273,590	13.28%
YoY %	4.12%	6.20%	0.19%	3.60%	0.93%	4.14%	-	-
Horiz. %	120.63%	115.86%	109.10%	108.89%	105.10%	104.14%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	-	13,173	5,855	8,782	-	17,088	14,238	-
YoY %	-	124.99%	-33.33%	0.00%	-	20.02%	-	-
Horiz. %	-	92.52%	41.12%	61.68%	-	120.02%	100.00%	-
Div Payout %	-	27.95%	16.71%	25.71%	-	30.64%	28.15%	-
YoY %	-	67.27%	-35.01%	0.00%	-	8.85%	-	-
Horiz. %	-	99.29%	59.36%	91.33%	-	108.85%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	330,033	316,985	298,476	297,905	287,555	284,904	273,590	13.28%
YoY %	4.12%	6.20%	0.19%	3.60%	0.93%	4.14%	-	-
Horiz. %	120.63%	115.86%	109.10%	108.89%	105.10%	104.14%	100.00%	-
NOSH	233,232	233,232	233,232	233,232	233,016	213,603	213,575	6.02%
YoY %	0.00%	0.00%	0.00%	0.09%	9.09%	0.01%	-	-
Horiz. %	109.20%	109.20%	109.20%	109.20%	109.10%	100.01%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	7.74%	7.60%	6.04%	5.89%	3.77%	9.08%	8.47%	-
YoY %	1.84%	25.83%	2.55%	56.23%	-58.48%	7.20%	-	-
Horiz. %	91.38%	89.73%	71.31%	69.54%	44.51%	107.20%	100.00%	-
ROE	18.50%	14.87%	11.74%	11.47%	8.68%	19.58%	18.49%	-
YoY %	24.41%	26.66%	2.35%	32.14%	-55.67%	5.90%	-	-
Horiz. %	100.05%	80.42%	63.49%	62.03%	46.94%	105.90%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	358.44	283.25	262.59	261.81	295.10	287.57	276.30	18.89%
YoY %	26.55%	7.87%	0.30%	-11.28%	2.62%	4.08%	-	-
Horiz. %	129.73%	102.52%	95.04%	94.76%	106.80%	104.08%	100.00%	-
EPS	27.76	21.47	15.96	15.56	11.36	26.11	23.68	11.14%
YoY %	29.30%	34.52%	2.57%	36.97%	-56.49%	10.26%	-	-
Horiz. %	117.23%	90.67%	67.40%	65.71%	47.97%	110.26%	100.00%	-
DPS	0.00	6.00	2.67	4.00	0.00	8.00	6.67	-
YoY %	0.00%	124.72%	-33.25%	0.00%	0.00%	19.94%	-	-
Horiz. %	0.00%	89.96%	40.03%	59.97%	0.00%	119.94%	100.00%	-
NAPS	1.5008	1.4437	1.3594	1.3568	1.3104	1.3338	1.281	11.10%
YoY %	3.96%	6.20%	0.19%	3.54%	-1.75%	4.12%	-	-
Horiz. %	117.16%	112.70%	106.12%	105.92%	102.30%	104.12%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 233,232
RPS	297.45	234.69	217.57	216.92	244.36	231.80	222.68	21.22%
YoY %	26.74%	7.87%	0.30%	-11.23%	5.42%	4.10%	-	-
Horiz. %	133.58%	105.39%	97.71%	97.41%	109.74%	104.10%	100.00%	-
EPS	23.04	17.79	13.22	12.89	9.42	21.05	19.08	13.35%
YoY %	29.51%	34.57%	2.56%	36.84%	-55.25%	10.32%	-	-
Horiz. %	120.75%	93.24%	69.29%	67.56%	49.37%	110.32%	100.00%	-
DPS	0.00	4.97	2.21	3.31	0.00	6.45	5.37	-
YoY %	0.00%	124.89%	-33.23%	0.00%	0.00%	20.11%	-	-
Horiz. %	0.00%	92.55%	41.15%	61.64%	0.00%	120.11%	100.00%	-
NAPS	1.2454	1.1962	1.1263	1.1242	1.0851	1.0751	1.0324	13.28%
YoY %	4.11%	6.21%	0.19%	3.60%	0.93%	4.14%	-	-
Horiz. %	120.63%	115.87%	109.10%	108.89%	105.10%	104.14%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	1.51	1.46	1.49	1.23	1.56	2.01	1.92	-
P/RPS	0.42	0.52	0.57	0.47	0.53	0.70	0.69	-28.11%
YoY %	-19.23%	-8.77%	21.28%	-11.32%	-24.29%	1.45%	-	-
Horiz. %	60.87%	75.36%	82.61%	68.12%	76.81%	101.45%	100.00%	-
P/EPS	5.44	6.80	9.34	7.91	13.72	7.70	8.11	-23.31%
YoY %	-20.00%	-27.19%	18.08%	-42.35%	78.18%	-5.06%	-	-
Horiz. %	67.08%	83.85%	115.17%	97.53%	169.17%	94.94%	100.00%	-
EY	18.39	14.70	10.71	12.65	7.29	12.99	12.33	30.44%
YoY %	25.10%	37.25%	-15.34%	73.53%	-43.88%	5.35%	-	-
Horiz. %	149.15%	119.22%	86.86%	102.60%	59.12%	105.35%	100.00%	-
DY	0.00	4.11	1.79	3.25	0.00	3.98	3.47	-
YoY %	0.00%	129.61%	-44.92%	0.00%	0.00%	14.70%	-	-
Horiz. %	0.00%	118.44%	51.59%	93.66%	0.00%	114.70%	100.00%	-
P/NAPS	1.01	1.01	1.10	0.91	1.19	1.51	1.50	-23.12%
YoY %	0.00%	-8.18%	20.88%	-23.53%	-21.19%	0.67%	-	-
Horiz. %	67.33%	67.33%	73.33%	60.67%	79.33%	100.67%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	15/03/19	12/12/18	26/09/18	26/06/18	19/03/18	20/12/17	25/09/17	-
Price	1.60	1.48	1.43	1.28	1.52	1.74	1.96	-
P/RPS	0.45	0.52	0.54	0.49	0.52	0.61	0.71	-26.15%
YoY %	-13.46%	-3.70%	10.20%	-5.77%	-14.75%	-14.08%	-	-
Horiz. %	63.38%	73.24%	76.06%	69.01%	73.24%	85.92%	100.00%	-
P/EPS	5.76	6.89	8.96	8.23	13.36	6.66	8.28	-21.43%
YoY %	-16.40%	-23.10%	8.87%	-38.40%	100.60%	-19.57%	-	-
Horiz. %	69.57%	83.21%	108.21%	99.40%	161.35%	80.43%	100.00%	-
EY	17.35	14.51	11.16	12.15	7.48	15.01	12.08	27.21%
YoY %	19.57%	30.02%	-8.15%	62.43%	-50.17%	24.25%	-	-
Horiz. %	143.63%	120.12%	92.38%	100.58%	61.92%	124.25%	100.00%	-
DY	0.00	4.05	1.86	3.13	0.00	4.60	3.40	-
YoY %	0.00%	117.74%	-40.58%	0.00%	0.00%	35.29%	-	-
Horiz. %	0.00%	119.12%	54.71%	92.06%	0.00%	135.29%	100.00%	-
P/NAPS	1.07	1.03	1.05	0.94	1.16	1.30	1.53	-21.16%
YoY %	3.88%	-1.90%	11.70%	-18.97%	-10.77%	-15.03%	-	-
Horiz. %	69.93%	67.32%	68.63%	61.44%	75.82%	84.97%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos