[POHUAT] QoQ Cumulative Quarter Result on 31-Jan-2016 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jan-2016 [#1]
Profit Trend
QoQ- -63.92%
YoY- 72.85%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 535,219 383,170 257,523 151,058 453,932 313,754 201,257 91.38%
PBT 58,614 33,916 21,676 16,219 47,373 27,486 15,334 143.48%
Tax -11,851 -6,155 -3,871 -2,188 -8,794 -4,491 -2,831 158.61%
NP 46,763 27,761 17,805 14,031 38,579 22,995 12,503 139.98%
-
NP to SH 47,064 28,006 18,012 14,136 39,185 23,334 12,707 138.43%
-
Tax Rate 20.22% 18.15% 17.86% 13.49% 18.56% 16.34% 18.46% -
Total Cost 488,456 355,409 239,718 137,027 415,353 290,759 188,754 87.94%
-
Net Worth 243,294 226,054 216,912 221,948 213,703 196,567 188,855 18.30%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 17,077 12,807 8,536 4,270 17,074 6,404 3,200 203.83%
Div Payout % 36.29% 45.73% 47.39% 30.21% 43.57% 27.45% 25.19% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 243,294 226,054 216,912 221,948 213,703 196,567 188,855 18.30%
NOSH 226,805 213,460 213,412 213,534 213,425 106,742 106,691 64.95%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 8.74% 7.25% 6.91% 9.29% 8.50% 7.33% 6.21% -
ROE 19.34% 12.39% 8.30% 6.37% 18.34% 11.87% 6.73% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 250.72 179.50 120.67 70.74 212.69 293.93 188.63 20.78%
EPS 22.05 13.12 8.44 6.62 18.36 21.86 11.91 50.49%
DPS 8.00 6.00 4.00 2.00 8.00 6.00 3.00 91.72%
NAPS 1.1397 1.059 1.0164 1.0394 1.0013 1.8415 1.7701 -25.33%
Adjusted Per Share Value based on latest NOSH - 213,534
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 192.32 137.68 92.53 54.28 163.11 112.74 72.32 91.37%
EPS 16.91 10.06 6.47 5.08 14.08 8.38 4.57 138.28%
DPS 6.14 4.60 3.07 1.53 6.14 2.30 1.15 203.93%
NAPS 0.8742 0.8123 0.7794 0.7975 0.7679 0.7063 0.6786 18.30%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.57 1.49 1.51 1.68 1.49 2.82 1.99 -
P/RPS 0.63 0.83 1.25 2.37 0.70 0.96 1.05 -28.75%
P/EPS 7.12 11.36 17.89 25.38 8.12 12.90 16.71 -43.22%
EY 14.04 8.81 5.59 3.94 12.32 7.75 5.98 76.19%
DY 5.10 4.03 2.65 1.19 5.37 2.13 1.51 124.28%
P/NAPS 1.38 1.41 1.49 1.62 1.49 1.53 1.12 14.85%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 26/09/16 30/06/16 22/03/16 31/12/15 14/09/15 29/06/15 -
Price 1.68 1.53 1.54 1.46 2.05 2.90 2.10 -
P/RPS 0.67 0.85 1.28 2.06 0.96 0.99 1.11 -28.46%
P/EPS 7.62 11.66 18.25 22.05 11.17 13.27 17.63 -42.68%
EY 13.12 8.58 5.48 4.53 8.96 7.54 5.67 74.50%
DY 4.76 3.92 2.60 1.37 3.90 2.07 1.43 122.12%
P/NAPS 1.47 1.44 1.52 1.40 2.05 1.57 1.19 15.05%

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