[POHUAT] QoQ Annualized Quarter Result on 31-Jul-2004 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 37.04%
YoY- -33.6%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 303,260 319,120 305,823 299,497 272,122 240,700 191,864 35.72%
PBT -11,028 6,704 10,704 8,326 6,634 6,316 11,169 -
Tax -2,474 -2,540 -2,967 -2,557 -2,424 -2,224 -7,029 -50.18%
NP -13,502 4,164 7,737 5,769 4,210 4,092 4,140 -
-
NP to SH -13,502 4,164 7,737 5,769 4,210 4,092 4,140 -
-
Tax Rate - 37.89% 27.72% 30.71% 36.54% 35.21% 62.93% -
Total Cost 316,762 314,956 298,086 293,728 267,912 236,608 187,724 41.77%
-
Net Worth 96,816 104,099 103,519 99,920 98,291 97,965 413,999 -62.07%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - 1,739 1,668 - - - -
Div Payout % - - 22.49% 28.92% - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 96,816 104,099 103,519 99,920 98,291 97,965 413,999 -62.07%
NOSH 87,222 87,478 86,991 86,887 86,983 86,694 372,972 -62.07%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -4.45% 1.30% 2.53% 1.93% 1.55% 1.70% 2.16% -
ROE -13.95% 4.00% 7.47% 5.77% 4.28% 4.18% 1.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 347.69 364.80 351.56 344.70 312.84 277.64 51.44 257.90%
EPS -15.48 4.76 8.90 6.64 4.84 4.72 1.11 -
DPS 0.00 0.00 2.00 1.92 0.00 0.00 0.00 -
NAPS 1.11 1.19 1.19 1.15 1.13 1.13 1.11 0.00%
Adjusted Per Share Value based on latest NOSH - 86,796
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 114.44 120.42 115.40 113.02 102.69 90.83 72.40 35.73%
EPS -5.10 1.57 2.92 2.18 1.59 1.54 1.56 -
DPS 0.00 0.00 0.66 0.63 0.00 0.00 0.00 -
NAPS 0.3653 0.3928 0.3906 0.3771 0.3709 0.3697 1.5623 -62.07%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.67 0.79 0.85 0.95 1.11 1.47 1.35 -
P/RPS 0.19 0.22 0.24 0.28 0.35 0.53 2.62 -82.63%
P/EPS -4.33 16.60 9.56 14.31 22.93 31.14 121.62 -
EY -23.10 6.03 10.46 6.99 4.36 3.21 0.82 -
DY 0.00 0.00 2.35 2.02 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.71 0.83 0.98 1.30 1.22 -37.72%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 30/03/05 30/12/04 29/09/04 29/06/04 30/03/04 18/02/04 -
Price 0.62 0.73 0.79 0.80 0.97 1.20 1.45 -
P/RPS 0.18 0.20 0.22 0.23 0.31 0.43 2.82 -84.05%
P/EPS -4.01 15.34 8.88 12.05 20.04 25.42 130.63 -
EY -24.97 6.52 11.26 8.30 4.99 3.93 0.77 -
DY 0.00 0.00 2.53 2.40 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.66 0.70 0.86 1.06 1.31 -43.28%

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