[POHUAT] QoQ Annualized Quarter Result on 31-Jan-2004 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -1.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 305,823 299,497 272,122 240,700 191,864 187,452 189,728 37.27%
PBT 10,704 8,326 6,634 6,316 11,169 11,246 11,846 -6.50%
Tax -2,967 -2,557 -2,424 -2,224 -7,029 -2,557 -3,272 -6.28%
NP 7,737 5,769 4,210 4,092 4,140 8,689 8,574 -6.58%
-
NP to SH 7,737 5,769 4,210 4,092 4,140 8,689 8,574 -6.58%
-
Tax Rate 27.72% 30.71% 36.54% 35.21% 62.93% 22.74% 27.62% -
Total Cost 298,086 293,728 267,912 236,608 187,724 178,762 181,154 39.16%
-
Net Worth 103,519 99,920 98,291 97,965 413,999 90,603 89,235 10.35%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 1,739 1,668 - - - 1,226 - -
Div Payout % 22.49% 28.92% - - - 14.11% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 103,519 99,920 98,291 97,965 413,999 90,603 89,235 10.35%
NOSH 86,991 86,887 86,983 86,694 372,972 45,991 45,997 52.63%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 2.53% 1.93% 1.55% 1.70% 2.16% 4.64% 4.52% -
ROE 7.47% 5.77% 4.28% 4.18% 1.00% 9.59% 9.61% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 351.56 344.70 312.84 277.64 51.44 407.58 412.47 -10.06%
EPS 8.90 6.64 4.84 4.72 1.11 18.89 18.64 -38.77%
DPS 2.00 1.92 0.00 0.00 0.00 2.67 0.00 -
NAPS 1.19 1.15 1.13 1.13 1.11 1.97 1.94 -27.69%
Adjusted Per Share Value based on latest NOSH - 86,694
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 115.40 113.02 102.69 90.83 72.40 70.74 71.60 37.26%
EPS 2.92 2.18 1.59 1.54 1.56 3.28 3.24 -6.66%
DPS 0.66 0.63 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.3906 0.3771 0.3709 0.3697 1.5623 0.3419 0.3367 10.35%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.85 0.95 1.11 1.47 1.35 1.53 1.04 -
P/RPS 0.24 0.28 0.35 0.53 2.62 0.38 0.25 -2.67%
P/EPS 9.56 14.31 22.93 31.14 121.62 8.10 5.58 42.94%
EY 10.46 6.99 4.36 3.21 0.82 12.35 17.92 -30.04%
DY 2.35 2.02 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.71 0.83 0.98 1.30 1.22 0.78 0.54 19.91%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 29/09/04 29/06/04 30/03/04 18/02/04 15/09/03 19/06/03 -
Price 0.79 0.80 0.97 1.20 1.45 1.19 1.36 -
P/RPS 0.22 0.23 0.31 0.43 2.82 0.29 0.33 -23.59%
P/EPS 8.88 12.05 20.04 25.42 130.63 6.30 7.30 13.88%
EY 11.26 8.30 4.99 3.93 0.77 15.88 13.71 -12.24%
DY 2.53 2.40 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.66 0.70 0.86 1.06 1.31 0.60 0.70 -3.82%

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