[POHUAT] QoQ Annualized Quarter Result on 31-Oct-2015 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

31-Dec-2015

Admission Sponsor

Sponsor

Financial Year

31-Oct-2015

Quarter

31-Oct-2015 [#4]

Profit Trend

QoQ- 25.95%

YoY- 64.62%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Annualized Quarter Result
Revenue	510,893	515,046	604,232	453,932	418,338	402,514	420,372	13.89%
YoY %	-0.81%	-14.76%	33.11%	8.51%	3.93%	-4.25%	-	-
Horiz. %	121.53%	122.52%	143.74%	107.98%	99.52%	95.75%	100.00%	-
PBT	45,221	43,352	64,876	47,373	36,648	30,668	40,000	8.53%
YoY %	4.31%	-33.18%	36.95%	29.26%	19.50%	-23.33%	-	-
Horiz. %	113.05%	108.38%	162.19%	118.43%	91.62%	76.67%	100.00%	-
Tax	-8,206	-7,742	-8,752	-8,794	-5,988	-5,662	-7,644	4.84%
YoY %	-5.99%	11.54%	0.48%	-46.86%	-5.76%	25.93%	-	-
Horiz. %	107.35%	101.28%	114.50%	115.04%	78.34%	74.07%	100.00%	-
NP	37,014	35,610	56,124	38,579	30,660	25,006	32,356	9.38%
YoY %	3.94%	-36.55%	45.48%	25.83%	22.61%	-22.72%	-	-
Horiz. %	114.40%	110.06%	173.46%	119.23%	94.76%	77.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,341	36,024	56,544	39,185	31,112	25,414	32,712	9.23%
YoY %	3.66%	-36.29%	44.30%	25.95%	22.42%	-22.31%	-	-
Horiz. %	114.15%	110.12%	172.85%	119.79%	95.11%	77.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	17.86%	13.49%	18.56%	16.34%	18.46%	19.11%	-
YoY %	1.62%	32.39%	-27.32%	13.59%	-11.48%	-3.40%	-	-
Horiz. %	94.98%	93.46%	70.59%	97.12%	85.50%	96.60%	100.00%	-
Total Cost	473,878	479,436	548,108	415,353	387,678	377,508	388,016	14.26%
YoY %	-1.16%	-12.53%	31.96%	7.14%	2.69%	-2.71%	-	-
Horiz. %	122.13%	123.56%	141.26%	107.05%	99.91%	97.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,054	216,912	221,948	213,703	196,567	188,855	185,862	13.95%
YoY %	4.21%	-2.27%	3.86%	8.72%	4.08%	1.61%	-	-
Horiz. %	121.62%	116.71%	119.42%	114.98%	105.76%	101.61%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	17,076	17,072	17,082	17,074	8,539	6,401	-	-
YoY %	0.02%	-0.06%	0.05%	99.95%	33.40%	0.00%	-	-
Horiz. %	266.77%	266.71%	266.86%	266.74%	133.40%	100.00%	-	-
Div Payout %	45.73%	47.39%	30.21%	43.57%	27.45%	25.19%	-	-
YoY %	-3.50%	56.87%	-30.66%	58.72%	8.97%	0.00%	-	-
Horiz. %	181.54%	188.13%	119.93%	172.97%	108.97%	100.00%	-	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	226,054	216,912	221,948	213,703	196,567	188,855	185,862	13.95%
YoY %	4.21%	-2.27%	3.86%	8.72%	4.08%	1.61%	-	-
Horiz. %	121.62%	116.71%	119.42%	114.98%	105.76%	101.61%	100.00%	-
NOSH	213,460	213,412	213,534	213,425	106,742	106,691	106,762	58.77%
YoY %	0.02%	-0.06%	0.05%	99.94%	0.05%	-0.07%	-	-
Horiz. %	199.94%	199.90%	200.01%	199.91%	99.98%	99.93%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	7.25%	6.91%	9.29%	8.50%	7.33%	6.21%	7.70%	-
YoY %	4.92%	-25.62%	9.29%	15.96%	18.04%	-19.35%	-	-
Horiz. %	94.16%	89.74%	120.65%	110.39%	95.19%	80.65%	100.00%	-
ROE	16.52%	16.61%	25.48%	18.34%	15.83%	13.46%	17.60%	-
YoY %	-0.54%	-34.81%	38.93%	15.86%	17.61%	-23.52%	-	-
Horiz. %	93.86%	94.37%	144.77%	104.20%	89.94%	76.48%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	239.34	241.34	282.97	212.69	391.91	377.27	393.75	-28.26%
YoY %	-0.83%	-14.71%	33.04%	-45.73%	3.88%	-4.19%	-	-
Horiz. %	60.78%	61.29%	71.87%	54.02%	99.53%	95.81%	100.00%	-
EPS	17.49	16.88	26.48	18.36	29.15	23.82	30.64	-31.21%
YoY %	3.61%	-36.25%	44.23%	-37.02%	22.38%	-22.26%	-	-
Horiz. %	57.08%	55.09%	86.42%	59.92%	95.14%	77.74%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	6.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	133.33%	100.00%	-	-
NAPS	1.059	1.0164	1.0394	1.0013	1.8415	1.7701	1.7409	-28.22%
YoY %	4.19%	-2.21%	3.81%	-45.63%	4.03%	1.68%	-	-
Horiz. %	60.83%	58.38%	59.70%	57.52%	105.78%	101.68%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 213,337
RPS	183.58	185.07	217.12	163.11	150.32	144.63	151.05	13.89%
YoY %	-0.81%	-14.76%	33.11%	8.51%	3.93%	-4.25%	-	-
Horiz. %	121.54%	122.52%	143.74%	107.98%	99.52%	95.75%	100.00%	-
EPS	13.42	12.94	20.32	14.08	11.18	9.13	11.75	9.27%
YoY %	3.71%	-36.32%	44.32%	25.94%	22.45%	-22.30%	-	-
Horiz. %	114.21%	110.13%	172.94%	119.83%	95.15%	77.70%	100.00%	-
DPS	6.14	6.13	6.14	6.14	3.07	2.30	0.00	-
YoY %	0.16%	-0.16%	0.00%	100.00%	33.48%	0.00%	-	-
Horiz. %	266.96%	266.52%	266.96%	266.96%	133.48%	100.00%	-	-
NAPS	0.8123	0.7794	0.7975	0.7679	0.7063	0.6786	0.6679	13.95%
YoY %	4.22%	-2.27%	3.85%	8.72%	4.08%	1.60%	-	-
Horiz. %	121.62%	116.69%	119.40%	114.97%	105.75%	101.60%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	1.49	1.51	1.68	1.49	2.82	1.99	1.75	-
P/RPS	0.62	0.63	0.59	0.70	0.72	0.53	0.44	25.71%
YoY %	-1.59%	6.78%	-15.71%	-2.78%	35.85%	20.45%	-	-
Horiz. %	140.91%	143.18%	134.09%	159.09%	163.64%	120.45%	100.00%	-
P/EPS	8.52	8.95	6.34	8.12	9.68	8.35	5.71	30.60%
YoY %	-4.80%	41.17%	-21.92%	-16.12%	15.93%	46.23%	-	-
Horiz. %	149.21%	156.74%	111.03%	142.21%	169.53%	146.23%	100.00%	-
EY	11.74	11.18	15.76	12.32	10.34	11.97	17.51	-23.41%
YoY %	5.01%	-29.06%	27.92%	19.15%	-13.62%	-31.64%	-	-
Horiz. %	67.05%	63.85%	90.01%	70.36%	59.05%	68.36%	100.00%	-
DY	5.37	5.30	4.76	5.37	2.84	3.02	0.00	-
YoY %	1.32%	11.34%	-11.36%	89.08%	-5.96%	0.00%	-	-
Horiz. %	177.81%	175.50%	157.62%	177.81%	94.04%	100.00%	-	-
P/NAPS	1.41	1.49	1.62	1.49	1.53	1.12	1.01	24.93%
YoY %	-5.37%	-8.02%	8.72%	-2.61%	36.61%	10.89%	-	-
Horiz. %	139.60%	147.52%	160.40%	147.52%	151.49%	110.89%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	26/09/16	30/06/16	22/03/16	31/12/15	14/09/15	29/06/15	19/03/15	-
Price	1.53	1.54	1.46	2.05	2.90	2.10	2.30	-
P/RPS	0.64	0.64	0.52	0.96	0.74	0.56	0.58	6.78%
YoY %	0.00%	23.08%	-45.83%	29.73%	32.14%	-3.45%	-	-
Horiz. %	110.34%	110.34%	89.66%	165.52%	127.59%	96.55%	100.00%	-
P/EPS	8.75	9.12	5.51	11.17	9.95	8.82	7.51	10.73%
YoY %	-4.06%	65.52%	-50.67%	12.26%	12.81%	17.44%	-	-
Horiz. %	116.51%	121.44%	73.37%	148.74%	132.49%	117.44%	100.00%	-
EY	11.43	10.96	18.14	8.96	10.05	11.34	13.32	-9.70%
YoY %	4.29%	-39.58%	102.46%	-10.85%	-11.38%	-14.86%	-	-
Horiz. %	85.81%	82.28%	136.19%	67.27%	75.45%	85.14%	100.00%	-
DY	5.23	5.19	5.48	3.90	2.76	2.86	0.00	-
YoY %	0.77%	-5.29%	40.51%	41.30%	-3.50%	0.00%	-	-
Horiz. %	182.87%	181.47%	191.61%	136.36%	96.50%	100.00%	-	-
P/NAPS	1.44	1.52	1.40	2.05	1.57	1.19	1.32	5.97%
YoY %	-5.26%	8.57%	-31.71%	30.57%	31.93%	-9.85%	-	-
Horiz. %	109.09%	115.15%	106.06%	155.30%	118.94%	90.15%	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