[POHUAT] QoQ Cumulative Quarter Result on 31-Oct-2002 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 28.34%
YoY- 89.96%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 140,589 94,864 45,541 154,433 112,535 70,507 33,644 160.11%
PBT 8,435 5,923 2,467 12,224 7,679 4,490 1,960 165.28%
Tax -1,918 -1,636 -510 -4,217 -1,440 -868 -712 93.95%
NP 6,517 4,287 1,957 8,007 6,239 3,622 1,248 201.90%
-
NP to SH 6,517 4,287 1,957 8,007 6,239 3,622 1,248 201.90%
-
Tax Rate 22.74% 27.62% 20.67% 34.50% 18.75% 19.33% 36.33% -
Total Cost 134,072 90,577 43,584 146,426 106,296 66,885 32,396 158.44%
-
Net Worth 90,603 89,235 86,824 82,362 82,818 80,540 79,462 9.16%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 919 - - 920 - - - -
Div Payout % 14.11% - - 11.49% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 90,603 89,235 86,824 82,362 82,818 80,540 79,462 9.16%
NOSH 45,991 45,997 45,938 46,012 46,010 46,022 46,051 -0.08%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.64% 4.52% 4.30% 5.18% 5.54% 5.14% 3.71% -
ROE 7.19% 4.80% 2.25% 9.72% 7.53% 4.50% 1.57% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 305.68 206.24 99.13 335.63 244.59 153.20 73.06 160.33%
EPS 14.17 9.32 4.26 1.79 13.56 7.87 2.71 202.16%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 1.89 1.79 1.80 1.75 1.7255 9.26%
Adjusted Per Share Value based on latest NOSH - 45,995
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 50.52 34.09 16.36 55.49 40.44 25.33 12.09 160.11%
EPS 2.34 1.54 0.70 2.88 2.24 1.30 0.45 201.05%
DPS 0.33 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.3256 0.3206 0.312 0.2959 0.2976 0.2894 0.2855 9.18%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.53 1.04 1.09 1.16 1.18 1.34 0.00 -
P/RPS 0.50 0.50 1.10 0.35 0.48 0.87 0.00 -
P/EPS 10.80 11.16 25.59 6.67 8.70 17.03 0.00 -
EY 9.26 8.96 3.91 15.00 11.49 5.87 0.00 -
DY 1.31 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.78 0.54 0.58 0.65 0.66 0.77 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 21/03/02 -
Price 1.19 1.36 1.06 1.03 1.12 1.20 1.20 -
P/RPS 0.39 0.66 1.07 0.31 0.46 0.78 1.64 -61.71%
P/EPS 8.40 14.59 24.88 5.92 8.26 15.25 44.28 -67.08%
EY 11.91 6.85 4.02 16.89 12.11 6.56 2.26 203.75%
DY 1.68 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.56 0.58 0.62 0.69 0.70 -9.79%

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