[POHUAT] QoQ Cumulative Quarter Result on 31-Jan-2020 [#1]

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Cumulative Result
Revenue	659,505	442,788	309,980	188,801	700,997	508,916	344,071	54.00%
YoY %	48.94%	42.84%	64.18%	-73.07%	37.74%	47.91%	-	-
Horiz. %	191.68%	128.69%	90.09%	54.87%	203.74%	147.91%	100.00%	-
PBT	65,490	37,323	23,586	14,303	64,135	44,233	30,420	66.34%
YoY %	75.47%	58.24%	64.90%	-77.70%	44.99%	45.41%	-	-
Horiz. %	215.29%	122.69%	77.53%	47.02%	210.83%	145.41%	100.00%	-
Tax	-13,580	-7,496	-5,294	-2,964	-13,236	-8,170	-5,625	79.48%
YoY %	-81.16%	-41.59%	-78.61%	77.61%	-62.01%	-45.24%	-	-
Horiz. %	241.42%	133.26%	94.12%	52.69%	235.31%	145.24%	100.00%	-
NP	51,910	29,827	18,292	11,339	50,899	36,063	24,795	63.28%
YoY %	74.04%	63.06%	61.32%	-77.72%	41.14%	45.44%	-	-
Horiz. %	209.36%	120.29%	73.77%	45.73%	205.28%	145.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,910	29,827	18,292	11,339	50,899	36,068	24,798	63.27%
YoY %	74.04%	63.06%	61.32%	-77.72%	41.12%	45.45%	-	-
Horiz. %	209.33%	120.28%	73.76%	45.73%	205.25%	145.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	20.08%	22.45%	20.72%	20.64%	18.47%	18.49%	-
YoY %	3.29%	-10.56%	8.35%	0.39%	11.75%	-0.11%	-	-
Horiz. %	112.17%	108.60%	121.42%	112.06%	111.63%	99.89%	100.00%	-
Total Cost	607,595	412,961	291,688	177,462	650,098	472,853	319,276	53.26%
YoY %	47.13%	41.58%	64.37%	-72.70%	37.48%	48.10%	-	-
Horiz. %	190.30%	129.34%	91.36%	55.58%	203.62%	148.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	436,794	387,796	378,953	368,090	368,956	345,746	336,757	18.84%
YoY %	12.63%	2.33%	2.95%	-0.23%	6.71%	2.67%	-	-
Horiz. %	129.71%	115.16%	112.53%	109.30%	109.56%	102.67%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Dividend
Div	21,600	11,644	2,306	2,302	15,841	8,852	4,406	187.19%
YoY %	85.50%	404.94%	0.17%	-85.47%	78.95%	100.91%	-	-
Horiz. %	490.24%	264.28%	52.34%	52.25%	359.53%	200.91%	100.00%	-
Div Payout %	41.61%	39.04%	12.61%	20.31%	31.12%	24.54%	17.77%	-
YoY %	6.58%	209.60%	-37.91%	-34.74%	26.81%	38.10%	-	-
Horiz. %	234.16%	219.70%	70.96%	114.29%	175.13%	138.10%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Equity
Net Worth	436,794	387,796	378,953	368,090	368,956	345,746	336,757	18.84%
YoY %	12.63%	2.33%	2.95%	-0.23%	6.71%	2.67%	-	-
Horiz. %	129.71%	115.16%	112.53%	109.30%	109.56%	102.67%	100.00%	-
NOSH	278,299	245,454	244,409	243,860	242,105	236,739	233,928	12.21%
YoY %	13.38%	0.43%	0.23%	0.72%	2.27%	1.20%	-	-
Horiz. %	118.97%	104.93%	104.48%	104.25%	103.50%	101.20%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Ratio Analysis
NP Margin	7.87%	6.74%	5.90%	6.01%	7.26%	7.09%	7.21%	-
YoY %	16.77%	14.24%	-1.83%	-17.22%	2.40%	-1.66%	-	-
Horiz. %	109.15%	93.48%	81.83%	83.36%	100.69%	98.34%	100.00%	-
ROE	11.88%	7.69%	4.83%	3.08%	13.80%	10.43%	7.36%	-
YoY %	54.49%	59.21%	56.82%	-77.68%	32.31%	41.71%	-	-
Horiz. %	161.41%	104.48%	65.62%	41.85%	187.50%	141.71%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Per Share
RPS	274.78	190.12	134.41	82.00	309.75	229.95	156.17	45.49%
YoY %	44.53%	41.45%	63.91%	-73.53%	34.70%	47.24%	-	-
Horiz. %	175.95%	121.74%	86.07%	52.51%	198.34%	147.24%	100.00%	-
EPS	22.14	12.92	7.94	4.92	22.91	16.30	11.26	56.62%
YoY %	71.36%	62.72%	61.38%	-78.52%	40.55%	44.76%	-	-
Horiz. %	196.63%	114.74%	70.52%	43.69%	203.46%	144.76%	100.00%	-
DPS	9.00	5.00	1.00	1.00	7.00	4.00	2.00	171.32%
YoY %	80.00%	400.00%	0.00%	-85.71%	75.00%	100.00%	-	-
Horiz. %	450.00%	250.00%	50.00%	50.00%	350.00%	200.00%	100.00%	-
NAPS	1.8199	1.6651	1.6432	1.5986	1.6303	1.5622	1.5285	12.27%
YoY %	9.30%	1.33%	2.79%	-1.94%	4.36%	2.20%	-	-
Horiz. %	119.06%	108.94%	107.50%	104.59%	106.66%	102.20%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 243,860
RPS	236.98	159.10	111.38	67.84	251.89	182.87	123.63	54.00%
YoY %	48.95%	42.84%	64.18%	-73.07%	37.74%	47.92%	-	-
Horiz. %	191.68%	128.69%	90.09%	54.87%	203.75%	147.92%	100.00%	-
EPS	18.65	10.72	6.57	4.07	18.29	12.96	8.91	63.26%
YoY %	73.97%	63.17%	61.43%	-77.75%	41.13%	45.45%	-	-
Horiz. %	209.32%	120.31%	73.74%	45.68%	205.27%	145.45%	100.00%	-
DPS	7.76	4.18	0.83	0.83	5.69	3.18	1.58	187.54%
YoY %	85.65%	403.61%	0.00%	-85.41%	78.93%	101.27%	-	-
Horiz. %	491.14%	264.56%	52.53%	52.53%	360.13%	201.27%	100.00%	-
NAPS	1.5695	1.3934	1.3617	1.3226	1.3258	1.2424	1.2101	18.83%
YoY %	12.64%	2.33%	2.96%	-0.24%	6.71%	2.67%	-	-
Horiz. %	129.70%	115.15%	112.53%	109.30%	109.56%	102.67%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	-
Price	1.77	1.20	0.945	1.35	1.51	1.50	1.54	-
P/RPS	0.64	0.63	0.70	1.65	0.49	0.65	0.99	-25.13%
YoY %	1.59%	-10.00%	-57.58%	236.73%	-24.62%	-34.34%	-	-
Horiz. %	64.65%	63.64%	70.71%	166.67%	49.49%	65.66%	100.00%	-
P/EPS	8.18	9.37	11.91	27.41	6.71	9.20	13.68	-28.91%
YoY %	-12.70%	-21.33%	-56.55%	308.49%	-27.07%	-32.75%	-	-
Horiz. %	59.80%	68.49%	87.06%	200.37%	49.05%	67.25%	100.00%	-
EY	12.22	10.67	8.39	3.65	14.89	10.86	7.31	40.63%
YoY %	14.53%	27.18%	129.86%	-75.49%	37.11%	48.56%	-	-
Horiz. %	167.17%	145.96%	114.77%	49.93%	203.69%	148.56%	100.00%	-
DY	5.08	4.17	1.06	0.74	4.64	2.67	1.30	147.06%
YoY %	21.82%	293.40%	43.24%	-84.05%	73.78%	105.38%	-	-
Horiz. %	390.77%	320.77%	81.54%	56.92%	356.92%	205.38%	100.00%	-
P/NAPS	0.97	0.72	0.58	0.84	0.93	0.96	1.01	-2.64%
YoY %	34.72%	24.14%	-30.95%	-9.68%	-3.12%	-4.95%	-	-
Horiz. %	96.04%	71.29%	57.43%	83.17%	92.08%	95.05%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	23/12/20	15/09/20	23/06/20	26/03/20	31/12/19	20/09/19	27/06/19	-
Price	1.78	1.38	1.04	0.78	1.52	1.57	1.56	-
P/RPS	0.65	0.73	0.77	0.95	0.49	0.68	1.00	-24.86%
YoY %	-10.96%	-5.19%	-18.95%	93.88%	-27.94%	-32.00%	-	-
Horiz. %	65.00%	73.00%	77.00%	95.00%	49.00%	68.00%	100.00%	-
P/EPS	8.23	10.78	13.11	15.84	6.76	9.63	13.86	-29.24%
YoY %	-23.65%	-17.77%	-17.23%	134.32%	-29.80%	-30.52%	-	-
Horiz. %	59.38%	77.78%	94.59%	114.29%	48.77%	69.48%	100.00%	-
EY	12.15	9.28	7.63	6.31	14.80	10.38	7.22	41.25%
YoY %	30.93%	21.63%	20.92%	-57.36%	42.58%	43.77%	-	-
Horiz. %	168.28%	128.53%	105.68%	87.40%	204.99%	143.77%	100.00%	-
DY	5.06	3.62	0.96	1.28	4.61	2.55	1.28	148.97%
YoY %	39.78%	277.08%	-25.00%	-72.23%	80.78%	99.22%	-	-
Horiz. %	395.31%	282.81%	75.00%	100.00%	360.16%	199.22%	100.00%	-
P/NAPS	0.98	0.83	0.63	0.49	0.93	1.00	1.02	-2.61%
YoY %	18.07%	31.75%	28.57%	-47.31%	-7.00%	-1.96%	-	-
Horiz. %	96.08%	81.37%	61.76%	48.04%	91.18%	98.04%	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