[POHUAT] QoQ Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 26.13%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 357,971 342,181 331,462 379,920 392,019 372,749 354,716 0.60%
PBT 19,513 12,621 13,732 24,968 16,924 9,897 3,140 236.88%
Tax -2,936 -4,281 -3,810 -5,844 -2,081 -1,384 -924 115.67%
NP 16,577 8,340 9,922 19,124 14,843 8,513 2,216 281.09%
-
NP to SH 16,775 8,257 9,844 19,132 15,168 8,646 2,346 269.82%
-
Tax Rate 15.05% 33.92% 27.75% 23.41% 12.30% 13.98% 29.43% -
Total Cost 341,394 333,841 321,540 360,796 377,176 364,236 352,500 -2.10%
-
Net Worth 157,102 147,314 147,306 148,519 143,728 134,552 129,277 13.83%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 5,356 - - - 2,160 - - -
Div Payout % 31.93% - - - 14.25% - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 157,102 147,314 147,306 148,519 143,728 134,552 129,277 13.83%
NOSH 107,120 107,145 107,000 107,002 108,042 108,083 107,614 -0.30%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.63% 2.44% 2.99% 5.03% 3.79% 2.28% 0.62% -
ROE 10.68% 5.61% 6.68% 12.88% 10.55% 6.43% 1.81% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 334.18 319.36 309.78 355.06 362.84 344.87 329.62 0.91%
EPS 15.67 7.71 9.20 17.88 14.03 8.00 2.18 271.12%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.4666 1.3749 1.3767 1.388 1.3303 1.2449 1.2013 14.18%
Adjusted Per Share Value based on latest NOSH - 107,002
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 135.08 129.13 125.08 143.37 147.93 140.66 133.86 0.60%
EPS 6.33 3.12 3.71 7.22 5.72 3.26 0.89 268.51%
DPS 2.02 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.5928 0.5559 0.5559 0.5604 0.5424 0.5077 0.4878 13.83%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.735 0.595 0.465 0.425 0.40 0.37 0.39 -
P/RPS 0.22 0.19 0.15 0.12 0.11 0.11 0.12 49.62%
P/EPS 4.69 7.72 5.05 2.38 2.85 4.63 17.89 -58.93%
EY 21.31 12.95 19.78 42.07 35.10 21.62 5.59 143.43%
DY 6.80 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.34 0.31 0.30 0.30 0.32 34.54%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 -
Price 1.00 0.61 0.595 0.46 0.38 0.39 0.38 -
P/RPS 0.30 0.19 0.19 0.13 0.10 0.11 0.12 83.89%
P/EPS 6.39 7.92 6.47 2.57 2.71 4.88 17.43 -48.68%
EY 15.66 12.63 15.46 38.87 36.94 20.51 5.74 94.89%
DY 5.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.68 0.44 0.43 0.33 0.29 0.31 0.32 65.06%

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