[POHUAT] QoQ Cumulative Quarter Result on 31-Jan-2009 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- 3.95%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 329,648 249,615 170,039 104,673 385,239 279,485 182,910 47.93%
PBT 12,473 12,540 9,095 7,272 10,336 7,397 4,237 105.00%
Tax -2,325 -493 -317 13 -2,968 -1,445 -873 91.79%
NP 10,148 12,047 8,778 7,285 7,368 5,952 3,364 108.35%
-
NP to SH 9,937 11,937 8,612 7,286 7,009 5,453 3,048 119.39%
-
Tax Rate 18.64% 3.93% 3.49% -0.18% 28.72% 19.53% 20.60% -
Total Cost 319,500 237,568 161,261 97,388 377,871 273,533 179,546 46.69%
-
Net Worth 112,375 138,003 136,439 135,851 129,931 121,545 123,247 -5.95%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 1,910 - - - 1,744 - - -
Div Payout % 19.22% - - - 24.89% - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 112,375 138,003 136,439 135,851 129,931 121,545 123,247 -5.95%
NOSH 95,500 87,195 87,254 87,257 87,214 87,248 87,335 6.12%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 3.08% 4.83% 5.16% 6.96% 1.91% 2.13% 1.84% -
ROE 8.84% 8.65% 6.31% 5.36% 5.39% 4.49% 2.47% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 345.18 286.27 194.88 119.96 441.72 320.33 209.43 39.40%
EPS 8.76 13.69 9.87 8.35 8.04 6.25 3.49 84.38%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1767 1.5827 1.5637 1.5569 1.4898 1.3931 1.4112 -11.38%
Adjusted Per Share Value based on latest NOSH - 87,257
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 124.40 94.19 64.17 39.50 145.37 105.47 69.02 47.94%
EPS 3.75 4.50 3.25 2.75 2.64 2.06 1.15 119.42%
DPS 0.72 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.4241 0.5208 0.5149 0.5126 0.4903 0.4587 0.4651 -5.95%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.54 0.62 0.56 0.37 0.40 0.52 0.75 -
P/RPS 0.16 0.22 0.29 0.31 0.09 0.16 0.36 -41.67%
P/EPS 5.19 4.53 5.67 4.43 4.98 8.32 21.49 -61.11%
EY 19.27 22.08 17.63 22.57 20.09 12.02 4.65 157.33%
DY 3.70 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.36 0.24 0.27 0.37 0.53 -8.98%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 24/12/09 28/09/09 30/06/09 30/03/09 30/12/08 18/09/08 23/06/08 -
Price 0.46 0.55 0.55 0.40 0.36 0.45 0.50 -
P/RPS 0.13 0.19 0.28 0.33 0.08 0.14 0.24 -33.47%
P/EPS 4.42 4.02 5.57 4.79 4.48 7.20 14.33 -54.25%
EY 22.62 24.89 17.95 20.88 22.32 13.89 6.98 118.52%
DY 4.35 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.39 0.35 0.35 0.26 0.24 0.32 0.35 7.45%

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