[POHUAT] QoQ Annualized Quarter Result on 31-Jul-2003 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
15-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 1.35%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 272,122 240,700 191,864 187,452 189,728 182,164 154,433 45.93%
PBT 6,634 6,316 11,169 11,246 11,846 9,868 12,224 -33.49%
Tax -2,424 -2,224 -7,029 -2,557 -3,272 -2,040 -4,217 -30.89%
NP 4,210 4,092 4,140 8,689 8,574 7,828 8,007 -34.88%
-
NP to SH 4,210 4,092 4,140 8,689 8,574 7,828 8,007 -34.88%
-
Tax Rate 36.54% 35.21% 62.93% 22.74% 27.62% 20.67% 34.50% -
Total Cost 267,912 236,608 187,724 178,762 181,154 174,336 146,426 49.64%
-
Net Worth 98,291 97,965 413,999 90,603 89,235 86,824 82,362 12.52%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - 1,226 - - 920 -
Div Payout % - - - 14.11% - - 11.49% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 98,291 97,965 413,999 90,603 89,235 86,824 82,362 12.52%
NOSH 86,983 86,694 372,972 45,991 45,997 45,938 46,012 52.94%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 1.55% 1.70% 2.16% 4.64% 4.52% 4.30% 5.18% -
ROE 4.28% 4.18% 1.00% 9.59% 9.61% 9.02% 9.72% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 312.84 277.64 51.44 407.58 412.47 396.53 335.63 -4.58%
EPS 4.84 4.72 1.11 18.89 18.64 17.04 1.79 94.20%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 2.00 -
NAPS 1.13 1.13 1.11 1.97 1.94 1.89 1.79 -26.43%
Adjusted Per Share Value based on latest NOSH - 45,979
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 102.69 90.83 72.40 70.74 71.60 68.74 58.28 45.93%
EPS 1.59 1.54 1.56 3.28 3.24 2.95 3.02 -34.82%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.35 -
NAPS 0.3709 0.3697 1.5623 0.3419 0.3367 0.3276 0.3108 12.52%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.11 1.47 1.35 1.53 1.04 1.09 1.16 -
P/RPS 0.35 0.53 2.62 0.38 0.25 0.27 0.35 0.00%
P/EPS 22.93 31.14 121.62 8.10 5.58 6.40 6.67 127.95%
EY 4.36 3.21 0.82 12.35 17.92 15.63 15.00 -56.15%
DY 0.00 0.00 0.00 1.74 0.00 0.00 1.72 -
P/NAPS 0.98 1.30 1.22 0.78 0.54 0.58 0.65 31.51%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 30/12/02 -
Price 0.97 1.20 1.45 1.19 1.36 1.06 1.03 -
P/RPS 0.31 0.43 2.82 0.29 0.33 0.27 0.31 0.00%
P/EPS 20.04 25.42 130.63 6.30 7.30 6.22 5.92 125.61%
EY 4.99 3.93 0.77 15.88 13.71 16.08 16.89 -55.67%
DY 0.00 0.00 0.00 2.24 0.00 0.00 1.94 -
P/NAPS 0.86 1.06 1.31 0.60 0.70 0.56 0.58 30.06%

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