[POHUAT] QoQ Annualized Quarter Result on 31-Jan-2021 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

25-Mar-2021

Admission Sponsor

Sponsor

Financial Year

31-Oct-2021

Quarter

31-Jan-2021 [#1]

Profit Trend

QoQ- -25.79%

YoY- -15.07%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Annualized Quarter Result
Revenue	554,739	668,914	698,388	734,636	659,505	590,384	619,960	-7.12%
YoY %	-17.07%	-4.22%	-4.93%	11.39%	11.71%	-4.77%	-	-
Horiz. %	89.48%	107.90%	112.65%	118.50%	106.38%	95.23%	100.00%	-
PBT	37,377	56,544	53,614	46,188	65,490	49,764	47,172	-14.33%
YoY %	-33.90%	5.46%	16.08%	-29.47%	31.60%	5.49%	-	-
Horiz. %	79.24%	119.87%	113.66%	97.91%	138.83%	105.49%	100.00%	-
Tax	-5,159	-8,870	-8,954	-7,668	-13,580	-9,994	-10,588	-37.99%
YoY %	41.84%	0.94%	-16.77%	43.53%	-35.88%	5.61%	-	-
Horiz. %	48.72%	83.77%	84.57%	72.42%	128.26%	94.39%	100.00%	-
NP	32,218	47,673	44,660	38,520	51,910	39,769	36,584	-8.10%
YoY %	-32.42%	6.75%	15.94%	-25.79%	30.53%	8.71%	-	-
Horiz. %	88.07%	130.31%	122.08%	105.29%	141.89%	108.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,218	47,673	44,660	38,520	51,910	39,769	36,584	-8.10%
YoY %	-32.42%	6.75%	15.94%	-25.79%	30.53%	8.71%	-	-
Horiz. %	88.07%	130.31%	122.08%	105.29%	141.89%	108.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.80%	15.69%	16.70%	16.60%	20.74%	20.08%	22.45%	-
YoY %	-12.05%	-6.05%	0.60%	-19.96%	3.29%	-10.56%	-	-
Horiz. %	61.47%	69.89%	74.39%	73.94%	92.38%	89.44%	100.00%	-
Total Cost	522,521	621,241	653,728	696,116	607,595	550,614	583,376	-7.06%
YoY %	-15.89%	-4.97%	-6.09%	14.57%	10.35%	-5.62%	-	-
Horiz. %	89.57%	106.49%	112.06%	119.33%	104.15%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,770	462,217	445,497	434,236	436,794	387,796	378,953	12.23%
YoY %	-2.48%	3.75%	2.59%	-0.59%	12.63%	2.33%	-	-
Horiz. %	118.95%	121.97%	117.56%	114.59%	115.26%	102.33%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	13,248	3,532	5,299	10,598	21,600	15,526	4,612	101.68%
YoY %	275.08%	-33.35%	-50.00%	-50.94%	39.12%	236.64%	-	-
Horiz. %	287.25%	76.58%	114.90%	229.79%	468.34%	336.64%	100.00%	-
Div Payout %	41.12%	7.41%	11.87%	27.52%	41.61%	39.04%	12.61%	-
YoY %	454.93%	-37.57%	-56.87%	-33.86%	6.58%	209.60%	-	-
Horiz. %	326.09%	58.76%	94.13%	218.24%	329.98%	309.60%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	450,770	462,217	445,497	434,236	436,794	387,796	378,953	12.23%
YoY %	-2.48%	3.75%	2.59%	-0.59%	12.63%	2.33%	-	-
Horiz. %	118.95%	121.97%	117.56%	114.59%	115.26%	102.33%	100.00%	-
NOSH	278,299	278,299	278,299	278,299	278,299	245,454	244,409	9.01%
YoY %	0.00%	0.00%	0.00%	0.00%	13.38%	0.43%	-	-
Horiz. %	113.87%	113.87%	113.87%	113.87%	113.87%	100.43%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	5.81%	7.13%	6.39%	5.24%	7.87%	6.74%	5.90%	-
YoY %	-18.51%	11.58%	21.95%	-33.42%	16.77%	14.24%	-	-
Horiz. %	98.47%	120.85%	108.31%	88.81%	133.39%	114.24%	100.00%	-
ROE	7.15%	10.31%	10.02%	8.87%	11.88%	10.26%	9.65%	-
YoY %	-30.65%	2.89%	12.97%	-25.34%	15.79%	6.32%	-	-
Horiz. %	74.09%	106.84%	103.83%	91.92%	123.11%	106.32%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	209.36	252.45	263.57	277.25	274.78	253.50	268.82	-15.31%
YoY %	-17.07%	-4.22%	-4.93%	0.90%	8.39%	-5.70%	-	-
Horiz. %	77.88%	93.91%	98.05%	103.14%	102.22%	94.30%	100.00%	-
EPS	12.16	17.99	16.86	14.52	22.14	17.23	15.88	-16.25%
YoY %	-32.41%	6.70%	16.12%	-34.42%	28.50%	8.50%	-	-
Horiz. %	76.57%	113.29%	106.17%	91.44%	139.42%	108.50%	100.00%	-
DPS	5.00	1.33	2.00	4.00	9.00	6.67	2.00	83.89%
YoY %	275.94%	-33.50%	-50.00%	-55.56%	34.93%	233.50%	-	-
Horiz. %	250.00%	66.50%	100.00%	200.00%	450.00%	333.50%	100.00%	-
NAPS	1.7012	1.7444	1.6813	1.6388	1.8199	1.6651	1.6432	2.33%
YoY %	-2.48%	3.75%	2.59%	-9.95%	9.30%	1.33%	-	-
Horiz. %	103.53%	106.16%	102.32%	99.73%	110.75%	101.33%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 278,299
RPS	209.34	252.42	263.54	277.22	248.87	222.79	233.95	-7.12%
YoY %	-17.07%	-4.22%	-4.93%	11.39%	11.71%	-4.77%	-	-
Horiz. %	89.48%	107.89%	112.65%	118.50%	106.38%	95.23%	100.00%	-
EPS	12.16	17.99	16.85	14.54	19.59	15.01	13.81	-8.11%
YoY %	-32.41%	6.77%	15.89%	-25.78%	30.51%	8.69%	-	-
Horiz. %	88.05%	130.27%	122.01%	105.29%	141.85%	108.69%	100.00%	-
DPS	5.00	1.33	2.00	4.00	8.15	5.86	1.74	101.73%
YoY %	275.94%	-33.50%	-50.00%	-50.92%	39.08%	236.78%	-	-
Horiz. %	287.36%	76.44%	114.94%	229.89%	468.39%	336.78%	100.00%	-
NAPS	1.701	1.7442	1.6811	1.6386	1.6483	1.4634	1.43	12.22%
YoY %	-2.48%	3.75%	2.59%	-0.59%	12.63%	2.34%	-	-
Horiz. %	118.95%	121.97%	117.56%	114.59%	115.27%	102.34%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	1.46	1.35	1.60	1.58	1.77	1.20	0.945	-
P/RPS	0.70	0.53	0.61	0.57	0.64	0.47	0.35	58.53%
YoY %	32.08%	-13.11%	7.02%	-10.94%	36.17%	34.29%	-	-
Horiz. %	200.00%	151.43%	174.29%	162.86%	182.86%	134.29%	100.00%	-
P/EPS	12.01	7.50	9.49	10.87	8.18	7.03	5.96	59.33%
YoY %	60.13%	-20.97%	-12.70%	32.89%	16.36%	17.95%	-	-
Horiz. %	201.51%	125.84%	159.23%	182.38%	137.25%	117.95%	100.00%	-
EY	8.33	13.33	10.53	9.20	12.22	14.23	16.79	-37.24%
YoY %	-37.51%	26.59%	14.46%	-24.71%	-14.13%	-15.25%	-	-
Horiz. %	49.61%	79.39%	62.72%	54.79%	72.78%	84.75%	100.00%	-
DY	3.42	0.99	1.25	2.53	5.08	5.56	2.12	37.43%
YoY %	245.45%	-20.80%	-50.59%	-50.20%	-8.63%	162.26%	-	-
Horiz. %	161.32%	46.70%	58.96%	119.34%	239.62%	262.26%	100.00%	-
P/NAPS	0.86	0.77	0.95	0.96	0.97	0.72	0.58	29.93%
YoY %	11.69%	-18.95%	-1.04%	-1.03%	34.72%	24.14%	-	-
Horiz. %	148.28%	132.76%	163.79%	165.52%	167.24%	124.14%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	30/12/21	28/09/21	29/06/21	25/03/21	23/12/20	15/09/20	23/06/20	-
Price	1.36	1.42	1.39	1.69	1.78	1.38	1.04	-
P/RPS	0.65	0.56	0.53	0.61	0.65	0.54	0.39	40.44%
YoY %	16.07%	5.66%	-13.11%	-6.15%	20.37%	38.46%	-	-
Horiz. %	166.67%	143.59%	135.90%	156.41%	166.67%	138.46%	100.00%	-
P/EPS	11.19	7.89	8.25	11.63	8.23	8.08	6.56	42.62%
YoY %	41.83%	-4.36%	-29.06%	41.31%	1.86%	23.17%	-	-
Horiz. %	170.58%	120.27%	125.76%	177.29%	125.46%	123.17%	100.00%	-
EY	8.94	12.67	12.13	8.60	12.15	12.37	15.25	-29.88%
YoY %	-29.44%	4.45%	41.05%	-29.22%	-1.78%	-18.89%	-	-
Horiz. %	58.62%	83.08%	79.54%	56.39%	79.67%	81.11%	100.00%	-
DY	3.68	0.94	1.44	2.37	5.06	4.83	1.92	54.11%
YoY %	291.49%	-34.72%	-39.24%	-53.16%	4.76%	151.56%	-	-
Horiz. %	191.67%	48.96%	75.00%	123.44%	263.54%	251.56%	100.00%	-
P/NAPS	0.80	0.81	0.83	1.03	0.98	0.83	0.63	17.21%
YoY %	-1.23%	-2.41%	-19.42%	5.10%	18.07%	31.75%	-	-
Horiz. %	126.98%	128.57%	131.75%	163.49%	155.56%	131.75%	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