[POHUAT] QoQ Annualized Quarter Result on 31-Oct-2002 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- -3.75%
YoY- 89.96%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 187,452 189,728 182,164 154,433 150,046 141,014 33,644 215.27%
PBT 11,246 11,846 9,868 12,224 10,238 8,980 1,960 221.52%
Tax -2,557 -3,272 -2,040 -4,217 -1,920 -1,736 -712 135.06%
NP 8,689 8,574 7,828 8,007 8,318 7,244 1,248 265.91%
-
NP to SH 8,689 8,574 7,828 8,007 8,318 7,244 1,248 265.91%
-
Tax Rate 22.74% 27.62% 20.67% 34.50% 18.75% 19.33% 36.33% -
Total Cost 178,762 181,154 174,336 146,426 141,728 133,770 32,396 213.24%
-
Net Worth 90,603 89,235 86,824 82,362 82,818 80,540 79,462 9.16%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 1,226 - - 920 - - - -
Div Payout % 14.11% - - 11.49% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 90,603 89,235 86,824 82,362 82,818 80,540 79,462 9.16%
NOSH 45,991 45,997 45,938 46,012 46,010 46,022 46,051 -0.08%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.64% 4.52% 4.30% 5.18% 5.54% 5.14% 3.71% -
ROE 9.59% 9.61% 9.02% 9.72% 10.04% 8.99% 1.57% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 407.58 412.47 396.53 335.63 326.12 306.40 73.06 215.54%
EPS 18.89 18.64 17.04 1.79 18.08 15.74 2.71 266.20%
DPS 2.67 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 1.89 1.79 1.80 1.75 1.7255 9.26%
Adjusted Per Share Value based on latest NOSH - 45,995
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 70.74 71.60 68.74 58.28 56.62 53.21 12.70 215.21%
EPS 3.28 3.24 2.95 3.02 3.14 2.73 0.47 266.49%
DPS 0.46 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.3419 0.3367 0.3276 0.3108 0.3125 0.3039 0.2999 9.15%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.53 1.04 1.09 1.16 1.18 1.34 0.00 -
P/RPS 0.38 0.25 0.27 0.35 0.36 0.44 0.00 -
P/EPS 8.10 5.58 6.40 6.67 6.53 8.51 0.00 -
EY 12.35 17.92 15.63 15.00 15.32 11.75 0.00 -
DY 1.74 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.78 0.54 0.58 0.65 0.66 0.77 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 21/03/02 -
Price 1.19 1.36 1.06 1.03 1.12 1.20 1.20 -
P/RPS 0.29 0.33 0.27 0.31 0.34 0.39 1.64 -68.59%
P/EPS 6.30 7.30 6.22 5.92 6.19 7.62 44.28 -72.84%
EY 15.88 13.71 16.08 16.89 16.14 13.12 2.26 268.16%
DY 2.24 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.56 0.58 0.62 0.69 0.70 -9.79%

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