[POHUAT] QoQ Annualized Quarter Result on 31-Oct-2017 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

20-Dec-2017

Admission Sponsor

Sponsor

Financial Year

31-Oct-2017

Quarter

31-Oct-2017 [#4]

Profit Trend

QoQ- 10.28%

YoY- 18.5%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Annualized Quarter Result
Revenue	576,556	574,842	647,564	614,269	590,112	582,212	653,836	-8.06%
YoY %	0.30%	-11.23%	5.42%	4.09%	1.36%	-10.95%	-	-
Horiz. %	88.18%	87.92%	99.04%	93.95%	90.25%	89.05%	100.00%	-
PBT	41,546	41,316	32,048	67,214	60,516	67,428	78,008	-34.37%
YoY %	0.56%	28.92%	-52.32%	11.07%	-10.25%	-13.56%	-	-
Horiz. %	53.26%	52.96%	41.08%	86.16%	77.58%	86.44%	100.00%	-
Tax	-6,702	-7,454	-7,648	-11,437	-10,534	-11,414	-7,928	-10.62%
YoY %	10.09%	2.54%	33.13%	-8.57%	7.71%	-43.97%	-	-
Horiz. %	84.54%	94.02%	96.47%	144.26%	132.87%	143.97%	100.00%	-
NP	34,844	33,862	24,400	55,777	49,981	56,014	70,080	-37.31%
YoY %	2.90%	38.78%	-56.25%	11.60%	-10.77%	-20.07%	-	-
Horiz. %	49.72%	48.32%	34.82%	79.59%	71.32%	79.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,037	34,156	24,960	55,772	50,574	56,550	70,680	-37.44%
YoY %	2.58%	36.84%	-55.25%	10.28%	-10.57%	-19.99%	-	-
Horiz. %	49.57%	48.32%	35.31%	78.91%	71.55%	80.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.13%	18.04%	23.86%	17.02%	17.41%	16.93%	10.16%	-
YoY %	-10.59%	-24.39%	40.19%	-2.24%	2.84%	66.63%	-	-
Horiz. %	158.76%	177.56%	234.84%	167.52%	171.36%	166.63%	100.00%	-
Total Cost	541,712	540,980	623,164	558,492	540,130	526,198	583,756	-4.87%
YoY %	0.14%	-13.19%	11.58%	3.40%	2.65%	-9.86%	-	-
Horiz. %	92.80%	92.67%	106.75%	95.67%	92.53%	90.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,476	297,905	287,555	284,904	273,590	265,331	265,630	8.10%
YoY %	0.19%	3.60%	0.93%	4.14%	3.11%	-0.11%	-	-
Horiz. %	112.37%	112.15%	108.25%	107.26%	103.00%	99.89%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	5,855	8,782	-	17,088	14,238	8,539	17,078	-51.11%
YoY %	-33.33%	0.00%	-	20.02%	66.74%	-50.00%	-	-
Horiz. %	34.28%	51.42%	-	100.06%	83.37%	50.00%	100.00%	-
Div Payout %	16.71%	25.71%	-	30.64%	28.15%	15.10%	24.16%	-
YoY %	-35.01%	0.00%	-	8.85%	86.42%	-37.50%	-	-
Horiz. %	69.16%	106.42%	-	126.82%	116.51%	62.50%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	298,476	297,905	287,555	284,904	273,590	265,331	265,630	8.10%
YoY %	0.19%	3.60%	0.93%	4.14%	3.11%	-0.11%	-	-
Horiz. %	112.37%	112.15%	108.25%	107.26%	103.00%	99.89%	100.00%	-
NOSH	233,232	233,232	233,016	213,603	213,575	226,805	226,805	1.88%
YoY %	0.00%	0.09%	9.09%	0.01%	-5.83%	0.00%	-	-
Horiz. %	102.83%	102.83%	102.74%	94.18%	94.17%	100.00%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	6.04%	5.89%	3.77%	9.08%	8.47%	9.62%	10.72%	-
YoY %	2.55%	56.23%	-58.48%	7.20%	-11.95%	-10.26%	-	-
Horiz. %	56.34%	54.94%	35.17%	84.70%	79.01%	89.74%	100.00%	-
ROE	11.74%	11.47%	8.68%	19.58%	18.49%	21.31%	26.61%	-
YoY %	2.35%	32.14%	-55.67%	5.90%	-13.23%	-19.92%	-	-
Horiz. %	44.12%	43.10%	32.62%	73.58%	69.49%	80.08%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	262.59	261.81	295.10	287.57	276.30	272.73	306.28	-9.77%
YoY %	0.30%	-11.28%	2.62%	4.08%	1.31%	-10.95%	-	-
Horiz. %	85.74%	85.48%	96.35%	93.89%	90.21%	89.05%	100.00%	-
EPS	15.96	15.56	11.36	26.11	23.68	26.48	33.12	-38.61%
YoY %	2.57%	36.97%	-56.49%	10.26%	-10.57%	-20.05%	-	-
Horiz. %	48.19%	46.98%	34.30%	78.83%	71.50%	79.95%	100.00%	-
DPS	2.67	4.00	0.00	8.00	6.67	4.00	8.00	-51.98%
YoY %	-33.25%	0.00%	0.00%	19.94%	66.75%	-50.00%	-	-
Horiz. %	33.38%	50.00%	0.00%	100.00%	83.38%	50.00%	100.00%	-
NAPS	1.3594	1.3568	1.3104	1.3338	1.281	1.2429	1.2443	6.09%
YoY %	0.19%	3.54%	-1.75%	4.12%	3.07%	-0.11%	-	-
Horiz. %	109.25%	109.04%	105.31%	107.19%	102.95%	99.89%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 213,664
RPS	217.57	216.92	244.36	231.80	222.68	219.70	246.73	-8.06%
YoY %	0.30%	-11.23%	5.42%	4.10%	1.36%	-10.96%	-	-
Horiz. %	88.18%	87.92%	99.04%	93.95%	90.25%	89.04%	100.00%	-
EPS	13.22	12.89	9.42	21.05	19.08	21.34	26.67	-37.44%
YoY %	2.56%	36.84%	-55.25%	10.32%	-10.59%	-19.99%	-	-
Horiz. %	49.57%	48.33%	35.32%	78.93%	71.54%	80.01%	100.00%	-
DPS	2.21	3.31	0.00	6.45	5.37	3.22	6.44	-51.07%
YoY %	-33.23%	0.00%	0.00%	20.11%	66.77%	-50.00%	-	-
Horiz. %	34.32%	51.40%	0.00%	100.16%	83.39%	50.00%	100.00%	-
NAPS	1.1263	1.1242	1.0851	1.0751	1.0324	1.0013	1.0024	8.10%
YoY %	0.19%	3.60%	0.93%	4.14%	3.11%	-0.11%	-	-
Horiz. %	112.36%	112.15%	108.25%	107.25%	102.99%	99.89%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	1.49	1.23	1.56	2.01	1.92	1.83	1.85	-
P/RPS	0.57	0.47	0.53	0.70	0.69	0.67	0.60	-3.37%
YoY %	21.28%	-11.32%	-24.29%	1.45%	2.99%	11.67%	-	-
Horiz. %	95.00%	78.33%	88.33%	116.67%	115.00%	111.67%	100.00%	-
P/EPS	9.34	7.91	13.72	7.70	8.11	6.91	5.59	40.93%
YoY %	18.08%	-42.35%	78.18%	-5.06%	17.37%	23.61%	-	-
Horiz. %	167.08%	141.50%	245.44%	137.75%	145.08%	123.61%	100.00%	-
EY	10.71	12.65	7.29	12.99	12.33	14.48	17.90	-29.06%
YoY %	-15.34%	73.53%	-43.88%	5.35%	-14.85%	-19.11%	-	-
Horiz. %	59.83%	70.67%	40.73%	72.57%	68.88%	80.89%	100.00%	-
DY	1.79	3.25	0.00	3.98	3.47	2.19	4.32	-44.51%
YoY %	-44.92%	0.00%	0.00%	14.70%	58.45%	-49.31%	-	-
Horiz. %	41.44%	75.23%	0.00%	92.13%	80.32%	50.69%	100.00%	-
P/NAPS	1.10	0.91	1.19	1.51	1.50	1.47	1.49	-18.36%
YoY %	20.88%	-23.53%	-21.19%	0.67%	2.04%	-1.34%	-	-
Horiz. %	73.83%	61.07%	79.87%	101.34%	100.67%	98.66%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	26/09/18	26/06/18	19/03/18	20/12/17	25/09/17	14/06/17	22/03/17	-
Price	1.43	1.28	1.52	1.74	1.96	1.89	2.01	-
P/RPS	0.54	0.49	0.52	0.61	0.71	0.69	0.66	-12.55%
YoY %	10.20%	-5.77%	-14.75%	-14.08%	2.90%	4.55%	-	-
Horiz. %	81.82%	74.24%	78.79%	92.42%	107.58%	104.55%	100.00%	-
P/EPS	8.96	8.23	13.36	6.66	8.28	7.13	6.07	29.73%
YoY %	8.87%	-38.40%	100.60%	-19.57%	16.13%	17.46%	-	-
Horiz. %	147.61%	135.58%	220.10%	109.72%	136.41%	117.46%	100.00%	-
EY	11.16	12.15	7.48	15.01	12.08	14.02	16.47	-22.90%
YoY %	-8.15%	62.43%	-50.17%	24.25%	-13.84%	-14.88%	-	-
Horiz. %	67.76%	73.77%	45.42%	91.14%	73.35%	85.12%	100.00%	-
DY	1.86	3.13	0.00	4.60	3.40	2.12	3.98	-39.86%
YoY %	-40.58%	0.00%	0.00%	35.29%	60.38%	-46.73%	-	-
Horiz. %	46.73%	78.64%	0.00%	115.58%	85.43%	53.27%	100.00%	-
P/NAPS	1.05	0.94	1.16	1.30	1.53	1.52	1.62	-25.16%
YoY %	11.70%	-18.97%	-10.77%	-15.03%	0.66%	-6.17%	-	-
Horiz. %	64.81%	58.02%	71.60%	80.25%	94.44%	93.83%	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