[POHUAT] QoQ Cumulative Quarter Result on 31-Jul-2020 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

15-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Oct-2020

Quarter

31-Jul-2020 [#3]

Profit Trend

QoQ- 63.06%

YoY- -17.3%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Cumulative Result
Revenue	349,194	183,659	659,505	442,788	309,980	188,801	700,997	-37.18%
YoY %	90.13%	-72.15%	48.94%	42.84%	64.18%	-73.07%	-	-
Horiz. %	49.81%	26.20%	94.08%	63.17%	44.22%	26.93%	100.00%	-
PBT	26,807	11,547	65,490	37,323	23,586	14,303	64,135	-44.12%
YoY %	132.16%	-82.37%	75.47%	58.24%	64.90%	-77.70%	-	-
Horiz. %	41.80%	18.00%	102.11%	58.19%	36.78%	22.30%	100.00%	-
Tax	-4,477	-1,917	-13,580	-7,496	-5,294	-2,964	-13,236	-51.48%
YoY %	-133.54%	85.88%	-81.16%	-41.59%	-78.61%	77.61%	-	-
Horiz. %	33.82%	14.48%	102.60%	56.63%	40.00%	22.39%	100.00%	-
NP	22,330	9,630	51,910	29,827	18,292	11,339	50,899	-42.29%
YoY %	131.88%	-81.45%	74.04%	63.06%	61.32%	-77.72%	-	-
Horiz. %	43.87%	18.92%	101.99%	58.60%	35.94%	22.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,330	9,630	51,910	29,827	18,292	11,339	50,899	-42.29%
YoY %	131.88%	-81.45%	74.04%	63.06%	61.32%	-77.72%	-	-
Horiz. %	43.87%	18.92%	101.99%	58.60%	35.94%	22.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.70%	16.60%	20.74%	20.08%	22.45%	20.72%	20.64%	-
YoY %	0.60%	-19.96%	3.29%	-10.56%	8.35%	0.39%	-	-
Horiz. %	80.91%	80.43%	100.48%	97.29%	108.77%	100.39%	100.00%	-
Total Cost	326,864	174,029	607,595	412,961	291,688	177,462	650,098	-36.79%
YoY %	87.82%	-71.36%	47.13%	41.58%	64.37%	-72.70%	-	-
Horiz. %	50.28%	26.77%	93.46%	63.52%	44.87%	27.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	445,497	434,236	436,794	387,796	378,953	368,090	368,956	13.40%
YoY %	2.59%	-0.59%	12.63%	2.33%	2.95%	-0.23%	-	-
Horiz. %	120.75%	117.69%	118.39%	105.11%	102.71%	99.77%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Dividend
Div	2,649	2,649	21,600	11,644	2,306	2,302	15,841	-69.68%
YoY %	0.00%	-87.74%	85.50%	404.94%	0.17%	-85.47%	-	-
Horiz. %	16.72%	16.72%	136.36%	73.51%	14.56%	14.53%	100.00%	-
Div Payout %	11.87%	27.52%	41.61%	39.04%	12.61%	20.31%	31.12%	-
YoY %	-56.87%	-33.86%	6.58%	209.60%	-37.91%	-34.74%	-	-
Horiz. %	38.14%	88.43%	133.71%	125.45%	40.52%	65.26%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Equity
Net Worth	445,497	434,236	436,794	387,796	378,953	368,090	368,956	13.40%
YoY %	2.59%	-0.59%	12.63%	2.33%	2.95%	-0.23%	-	-
Horiz. %	120.75%	117.69%	118.39%	105.11%	102.71%	99.77%	100.00%	-
NOSH	278,299	278,299	278,299	245,454	244,409	243,860	242,105	9.74%
YoY %	0.00%	0.00%	13.38%	0.43%	0.23%	0.72%	-	-
Horiz. %	114.95%	114.95%	114.95%	101.38%	100.95%	100.72%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Ratio Analysis
NP Margin	6.39%	5.24%	7.87%	6.74%	5.90%	6.01%	7.26%	-
YoY %	21.95%	-33.42%	16.77%	14.24%	-1.83%	-17.22%	-	-
Horiz. %	88.02%	72.18%	108.40%	92.84%	81.27%	82.78%	100.00%	-
ROE	5.01%	2.22%	11.88%	7.69%	4.83%	3.08%	13.80%	-
YoY %	125.68%	-81.31%	54.49%	59.21%	56.82%	-77.68%	-	-
Horiz. %	36.30%	16.09%	86.09%	55.72%	35.00%	22.32%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Per Share
RPS	131.79	69.31	274.78	190.12	134.41	82.00	309.75	-43.46%
YoY %	90.15%	-74.78%	44.53%	41.45%	63.91%	-73.53%	-	-
Horiz. %	42.55%	22.38%	88.71%	61.38%	43.39%	26.47%	100.00%	-
EPS	8.43	3.63	22.14	12.92	7.94	4.92	22.91	-48.68%
YoY %	132.23%	-83.60%	71.36%	62.72%	61.38%	-78.52%	-	-
Horiz. %	36.80%	15.84%	96.64%	56.39%	34.66%	21.48%	100.00%	-
DPS	1.00	1.00	9.00	5.00	1.00	1.00	7.00	-72.70%
YoY %	0.00%	-88.89%	80.00%	400.00%	0.00%	-85.71%	-	-
Horiz. %	14.29%	14.29%	128.57%	71.43%	14.29%	14.29%	100.00%	-
NAPS	1.6813	1.6388	1.8199	1.6651	1.6432	1.5986	1.6303	2.07%
YoY %	2.59%	-9.95%	9.30%	1.33%	2.79%	-1.94%	-	-
Horiz. %	103.13%	100.52%	111.63%	102.13%	100.79%	98.06%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Adjusted Per Share Value based on latest NOSH - 245,454
RPS	125.47	65.99	236.98	159.10	111.38	67.84	251.89	-37.18%
YoY %	90.13%	-72.15%	48.95%	42.84%	64.18%	-73.07%	-	-
Horiz. %	49.81%	26.20%	94.08%	63.16%	44.22%	26.93%	100.00%	-
EPS	8.02	3.46	18.65	10.72	6.57	4.07	18.29	-42.31%
YoY %	131.79%	-81.45%	73.97%	63.17%	61.43%	-77.75%	-	-
Horiz. %	43.85%	18.92%	101.97%	58.61%	35.92%	22.25%	100.00%	-
DPS	0.95	0.95	7.76	4.18	0.83	0.83	5.69	-69.71%
YoY %	0.00%	-87.76%	85.65%	403.61%	0.00%	-85.41%	-	-
Horiz. %	16.70%	16.70%	136.38%	73.46%	14.59%	14.59%	100.00%	-
NAPS	1.6008	1.5603	1.5695	1.3934	1.3617	1.3226	1.3258	13.40%
YoY %	2.60%	-0.59%	12.64%	2.33%	2.96%	-0.24%	-	-
Horiz. %	120.74%	117.69%	118.38%	105.10%	102.71%	99.76%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	-
Price	1.60	1.58	1.77	1.20	0.945	1.35	1.51	-
P/RPS	1.21	2.28	0.64	0.63	0.70	1.65	0.49	82.79%
YoY %	-46.93%	256.25%	1.59%	-10.00%	-57.58%	236.73%	-	-
Horiz. %	246.94%	465.31%	130.61%	128.57%	142.86%	336.73%	100.00%	-
P/EPS	18.99	43.47	8.18	9.37	11.91	27.41	6.71	100.20%
YoY %	-56.31%	431.42%	-12.70%	-21.33%	-56.55%	308.49%	-	-
Horiz. %	283.01%	647.84%	121.91%	139.64%	177.50%	408.49%	100.00%	-
EY	5.27	2.30	12.22	10.67	8.39	3.65	14.89	-49.99%
YoY %	129.13%	-81.18%	14.53%	27.18%	129.86%	-75.49%	-	-
Horiz. %	35.39%	15.45%	82.07%	71.66%	56.35%	24.51%	100.00%	-
DY	0.62	0.63	5.08	4.17	1.06	0.74	4.64	-73.89%
YoY %	-1.59%	-87.60%	21.82%	293.40%	43.24%	-84.05%	-	-
Horiz. %	13.36%	13.58%	109.48%	89.87%	22.84%	15.95%	100.00%	-
P/NAPS	0.95	0.96	0.97	0.72	0.58	0.84	0.93	1.42%
YoY %	-1.04%	-1.03%	34.72%	24.14%	-30.95%	-9.68%	-	-
Horiz. %	102.15%	103.23%	104.30%	77.42%	62.37%	90.32%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Price Multiplier on Announcement Date
Date	29/06/21	25/03/21	23/12/20	15/09/20	23/06/20	26/03/20	31/12/19	-
Price	1.39	1.69	1.78	1.38	1.04	0.78	1.52	-
P/RPS	1.05	2.44	0.65	0.73	0.77	0.95	0.49	66.28%
YoY %	-56.97%	275.38%	-10.96%	-5.19%	-18.95%	93.88%	-	-
Horiz. %	214.29%	497.96%	132.65%	148.98%	157.14%	193.88%	100.00%	-
P/EPS	16.49	46.50	8.23	10.78	13.11	15.84	6.76	81.30%
YoY %	-64.54%	465.01%	-23.65%	-17.77%	-17.23%	134.32%	-	-
Horiz. %	243.93%	687.87%	121.75%	159.47%	193.93%	234.32%	100.00%	-
EY	6.06	2.15	12.15	9.28	7.63	6.31	14.80	-44.88%
YoY %	181.86%	-82.30%	30.93%	21.63%	20.92%	-57.36%	-	-
Horiz. %	40.95%	14.53%	82.09%	62.70%	51.55%	42.64%	100.00%	-
DY	0.72	0.59	5.06	3.62	0.96	1.28	4.61	-71.03%
YoY %	22.03%	-88.34%	39.78%	277.08%	-25.00%	-72.23%	-	-
Horiz. %	15.62%	12.80%	109.76%	78.52%	20.82%	27.77%	100.00%	-
P/NAPS	0.83	1.03	0.98	0.83	0.63	0.49	0.93	-7.30%
YoY %	-19.42%	5.10%	18.07%	31.75%	28.57%	-47.31%	-	-
Horiz. %	89.25%	110.75%	105.38%	89.25%	67.74%	52.69%	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