[POHUAT] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -68.47%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 357,971 256,636 165,731 94,980 392,019 279,562 177,358 59.50%
PBT 19,513 9,466 6,866 6,242 16,924 7,423 1,570 434.10%
Tax -2,936 -3,211 -1,905 -1,461 -2,081 -1,038 -462 241.93%
NP 16,577 6,255 4,961 4,781 14,843 6,385 1,108 504.18%
-
NP to SH 16,775 6,193 4,922 4,783 15,168 6,485 1,173 486.32%
-
Tax Rate 15.05% 33.92% 27.75% 23.41% 12.30% 13.98% 29.43% -
Total Cost 341,394 250,381 160,770 90,199 377,176 273,177 176,250 55.20%
-
Net Worth 157,102 147,314 147,306 148,519 143,728 134,552 129,277 13.83%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 5,356 - - - 2,160 - - -
Div Payout % 31.93% - - - 14.25% - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 157,102 147,314 147,306 148,519 143,728 134,552 129,277 13.83%
NOSH 107,120 107,145 107,000 107,002 108,042 108,083 107,614 -0.30%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.63% 2.44% 2.99% 5.03% 3.79% 2.28% 0.62% -
ROE 10.68% 4.20% 3.34% 3.22% 10.55% 4.82% 0.91% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 334.18 239.52 154.89 88.76 362.84 258.65 164.81 59.99%
EPS 15.67 5.78 4.60 4.47 14.03 6.00 1.09 488.37%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.4666 1.3749 1.3767 1.388 1.3303 1.2449 1.2013 14.18%
Adjusted Per Share Value based on latest NOSH - 107,002
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 128.63 92.22 59.55 34.13 140.86 100.45 63.73 59.50%
EPS 6.03 2.23 1.77 1.72 5.45 2.33 0.42 487.85%
DPS 1.92 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.5645 0.5293 0.5293 0.5337 0.5165 0.4835 0.4645 13.84%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.735 0.595 0.465 0.425 0.40 0.37 0.39 -
P/RPS 0.22 0.25 0.30 0.48 0.11 0.14 0.24 -5.62%
P/EPS 4.69 10.29 10.11 9.51 2.85 6.17 35.78 -74.10%
EY 21.31 9.71 9.89 10.52 35.10 16.22 2.79 286.40%
DY 6.80 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.34 0.31 0.30 0.30 0.32 34.54%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 -
Price 1.00 0.61 0.595 0.46 0.38 0.39 0.38 -
P/RPS 0.30 0.25 0.38 0.52 0.10 0.15 0.23 19.32%
P/EPS 6.39 10.55 12.93 10.29 2.71 6.50 34.86 -67.63%
EY 15.66 9.48 7.73 9.72 36.94 15.38 2.87 208.98%
DY 5.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.68 0.44 0.43 0.33 0.29 0.31 0.32 65.06%

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