[POHUAT] QoQ Annualized Quarter Result on 31-Jul-2015 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
14-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 22.42%
YoY- 82.95%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 515,046 604,232 453,932 418,338 402,514 420,372 377,174 23.10%
PBT 43,352 64,876 47,373 36,648 30,668 40,000 28,253 33.06%
Tax -7,742 -8,752 -8,794 -5,988 -5,662 -7,644 -4,781 37.93%
NP 35,610 56,124 38,579 30,660 25,006 32,356 23,472 32.06%
-
NP to SH 36,024 56,544 39,185 31,112 25,414 32,712 23,803 31.85%
-
Tax Rate 17.86% 13.49% 18.56% 16.34% 18.46% 19.11% 16.92% -
Total Cost 479,436 548,108 415,353 387,678 377,508 388,016 353,702 22.50%
-
Net Worth 216,912 221,948 213,703 196,567 188,855 185,862 171,659 16.89%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 17,072 17,082 17,074 8,539 6,401 - 8,539 58.76%
Div Payout % 47.39% 30.21% 43.57% 27.45% 25.19% - 35.87% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 216,912 221,948 213,703 196,567 188,855 185,862 171,659 16.89%
NOSH 213,412 213,534 213,425 106,742 106,691 106,762 106,739 58.77%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 6.91% 9.29% 8.50% 7.33% 6.21% 7.70% 6.22% -
ROE 16.61% 25.48% 18.34% 15.83% 13.46% 17.60% 13.87% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 241.34 282.97 212.69 391.91 377.27 393.75 353.36 -22.46%
EPS 16.88 26.48 18.36 29.15 23.82 30.64 22.30 -16.95%
DPS 8.00 8.00 8.00 8.00 6.00 0.00 8.00 0.00%
NAPS 1.0164 1.0394 1.0013 1.8415 1.7701 1.7409 1.6082 -26.37%
Adjusted Per Share Value based on latest NOSH - 106,706
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 185.07 217.12 163.11 150.32 144.63 151.05 135.53 23.10%
EPS 12.94 20.32 14.08 11.18 9.13 11.75 8.55 31.85%
DPS 6.13 6.14 6.14 3.07 2.30 0.00 3.07 58.63%
NAPS 0.7794 0.7975 0.7679 0.7063 0.6786 0.6679 0.6168 16.89%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.51 1.68 1.49 2.82 1.99 1.75 1.33 -
P/RPS 0.63 0.59 0.70 0.72 0.53 0.44 0.38 40.12%
P/EPS 8.95 6.34 8.12 9.68 8.35 5.71 5.96 31.16%
EY 11.18 15.76 12.32 10.34 11.97 17.51 16.77 -23.70%
DY 5.30 4.76 5.37 2.84 3.02 0.00 6.02 -8.14%
P/NAPS 1.49 1.62 1.49 1.53 1.12 1.01 0.83 47.76%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 22/03/16 31/12/15 14/09/15 29/06/15 19/03/15 24/12/14 -
Price 1.54 1.46 2.05 2.90 2.10 2.30 1.30 -
P/RPS 0.64 0.52 0.96 0.74 0.56 0.58 0.37 44.14%
P/EPS 9.12 5.51 11.17 9.95 8.82 7.51 5.83 34.79%
EY 10.96 18.14 8.96 10.05 11.34 13.32 17.15 -25.82%
DY 5.19 5.48 3.90 2.76 2.86 0.00 6.15 -10.70%
P/NAPS 1.52 1.40 2.05 1.57 1.19 1.32 0.81 52.19%

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