[POHUAT] QoQ Cumulative Quarter Result on 31-Oct-2024 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

19-Dec-2024

Admission Sponsor

Sponsor

Financial Year

31-Oct-2024

Quarter

31-Oct-2024 [#4]

Profit Trend

QoQ- 43.17%

YoY- 9.9%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Cumulative Result
Revenue	475,703	344,635	239,486	131,140	428,111	322,175	214,790	69.49%
YoY %	38.03%	43.91%	82.62%	-69.37%	32.88%	50.00%	-	-
Horiz. %	221.47%	160.45%	111.50%	61.05%	199.32%	150.00%	100.00%	-
PBT	37,854	26,511	22,133	13,699	35,571	20,493	14,811	86.40%
YoY %	42.79%	19.78%	61.57%	-61.49%	73.58%	38.36%	-	-
Horiz. %	255.58%	179.00%	149.44%	92.49%	240.17%	138.36%	100.00%	-
Tax	-8,498	-6,006	-4,600	-3,396	-8,860	-4,571	-3,728	72.77%
YoY %	-41.49%	-30.57%	-35.45%	61.67%	-93.83%	-22.61%	-	-
Horiz. %	227.95%	161.11%	123.39%	91.09%	237.66%	122.61%	100.00%	-
NP	29,356	20,505	17,533	10,303	26,711	15,922	11,083	90.87%
YoY %	43.17%	16.95%	70.17%	-61.43%	67.76%	43.66%	-	-
Horiz. %	264.87%	185.01%	158.20%	92.96%	241.01%	143.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,356	20,505	17,533	10,303	26,711	15,922	11,083	90.87%
YoY %	43.17%	16.95%	70.17%	-61.43%	67.76%	43.66%	-	-
Horiz. %	264.87%	185.01%	158.20%	92.96%	241.01%	143.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.45%	22.65%	20.78%	24.79%	24.91%	22.31%	25.17%	-
YoY %	-0.88%	9.00%	-16.18%	-0.48%	11.65%	-11.36%	-	-
Horiz. %	89.19%	89.99%	82.56%	98.49%	98.97%	88.64%	100.00%	-
Total Cost	446,347	324,130	221,953	120,837	401,400	306,253	203,707	68.29%
YoY %	37.71%	46.04%	83.68%	-69.90%	31.07%	50.34%	-	-
Horiz. %	219.11%	159.12%	108.96%	59.32%	197.05%	150.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,399	524,194	535,190	540,834	535,004	524,591	526,790	-1.44%
YoY %	-1.68%	-2.05%	-1.04%	1.09%	1.98%	-0.42%	-	-
Horiz. %	97.84%	99.51%	101.59%	102.67%	101.56%	99.58%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Dividend
Div	21,195	15,898	10,598	5,299	18,548	13,248	7,949	91.71%
YoY %	33.32%	50.01%	100.00%	-71.43%	40.01%	66.66%	-	-
Horiz. %	266.64%	200.00%	133.32%	66.66%	233.34%	166.66%	100.00%	-
Div Payout %	72.20%	77.53%	60.45%	51.44%	69.44%	83.21%	71.72%	-
YoY %	-6.87%	28.25%	17.52%	-25.92%	-16.55%	16.02%	-	-
Horiz. %	100.67%	108.10%	84.29%	71.72%	96.82%	116.02%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Equity
Net Worth	515,399	524,194	535,190	540,834	535,004	524,591	526,790	-1.44%
YoY %	-1.68%	-2.05%	-1.04%	1.09%	1.98%	-0.42%	-	-
Horiz. %	97.84%	99.51%	101.59%	102.67%	101.56%	99.58%	100.00%	-
NOSH	264,945	278,299	278,299	278,299	278,299	278,299	278,299	-3.21%
YoY %	-4.80%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	95.20%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Ratio Analysis
NP Margin	6.17%	5.95%	7.32%	7.86%	6.24%	4.94%	5.16%	-
YoY %	3.70%	-18.72%	-6.87%	25.96%	26.32%	-4.26%	-	-
Horiz. %	119.57%	115.31%	141.86%	152.33%	120.93%	95.74%	100.00%	-
ROE	5.70%	3.91%	3.28%	1.91%	4.99%	3.04%	2.10%	-
YoY %	45.78%	19.21%	71.73%	-61.72%	64.14%	44.76%	-	-
Horiz. %	271.43%	186.19%	156.19%	90.95%	237.62%	144.76%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Per Share
RPS	179.55	130.06	90.38	49.49	161.57	121.59	81.06	69.51%
YoY %	38.05%	43.90%	82.62%	-69.37%	32.88%	50.00%	-	-
Horiz. %	221.50%	160.45%	111.50%	61.05%	199.32%	150.00%	100.00%	-
EPS	11.08	7.74	6.62	3.89	10.08	6.01	4.18	90.96%
YoY %	43.15%	16.92%	70.18%	-61.41%	67.72%	43.78%	-	-
Horiz. %	265.07%	185.17%	158.37%	93.06%	241.15%	143.78%	100.00%	-
DPS	8.00	6.00	4.00	2.00	7.00	5.00	3.00	91.72%
YoY %	33.33%	50.00%	100.00%	-71.43%	40.00%	66.67%	-	-
Horiz. %	266.67%	200.00%	133.33%	66.67%	233.33%	166.67%	100.00%	-
NAPS	1.9453	1.9783	2.0198	2.0411	2.0191	1.9798	1.9881	-1.43%
YoY %	-1.67%	-2.05%	-1.04%	1.09%	1.99%	-0.42%	-	-
Horiz. %	97.85%	99.51%	101.59%	102.67%	101.56%	99.58%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Adjusted Per Share Value based on latest NOSH - 265,000
RPS	179.51	130.05	90.37	49.49	161.55	121.58	81.05	69.50%
YoY %	38.03%	43.91%	82.60%	-69.37%	32.88%	50.01%	-	-
Horiz. %	221.48%	160.46%	111.50%	61.06%	199.32%	150.01%	100.00%	-
EPS	11.08	7.74	6.62	3.89	10.08	6.01	4.18	90.96%
YoY %	43.15%	16.92%	70.18%	-61.41%	67.72%	43.78%	-	-
Horiz. %	265.07%	185.17%	158.37%	93.06%	241.15%	143.78%	100.00%	-
DPS	8.00	6.00	4.00	2.00	7.00	5.00	3.00	91.72%
YoY %	33.33%	50.00%	100.00%	-71.43%	40.00%	66.67%	-	-
Horiz. %	266.67%	200.00%	133.33%	66.67%	233.33%	166.67%	100.00%	-
NAPS	1.9449	1.9781	2.0196	2.0409	2.0189	1.9796	1.9879	-1.44%
YoY %	-1.68%	-2.05%	-1.04%	1.09%	1.99%	-0.42%	-	-
Horiz. %	97.84%	99.51%	101.59%	102.67%	101.56%	99.58%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	-
Price	1.38	1.43	1.47	1.39	1.39	1.29	1.30	-
P/RPS	0.77	1.10	1.63	2.81	0.86	1.06	1.60	-38.45%
YoY %	-30.00%	-32.52%	-41.99%	226.74%	-18.87%	-33.75%	-	-
Horiz. %	48.12%	68.75%	101.87%	175.62%	53.75%	66.25%	100.00%	-
P/EPS	12.45	18.48	22.22	35.75	13.79	21.47	31.08	-45.50%
YoY %	-32.63%	-16.83%	-37.85%	159.25%	-35.77%	-30.92%	-	-
Horiz. %	40.06%	59.46%	71.49%	115.03%	44.37%	69.08%	100.00%	-
EY	8.03	5.41	4.50	2.80	7.25	4.66	3.22	83.38%
YoY %	48.43%	20.22%	60.71%	-61.38%	55.58%	44.72%	-	-
Horiz. %	249.38%	168.01%	139.75%	86.96%	225.16%	144.72%	100.00%	-
DY	5.80	4.20	2.72	1.44	5.04	3.88	2.31	84.21%
YoY %	38.10%	54.41%	88.89%	-71.43%	29.90%	67.97%	-	-
Horiz. %	251.08%	181.82%	117.75%	62.34%	218.18%	167.97%	100.00%	-
P/NAPS	0.71	0.72	0.73	0.68	0.69	0.65	0.65	6.03%
YoY %	-1.39%	-1.37%	7.35%	-1.45%	6.15%	0.00%	-	-
Horiz. %	109.23%	110.77%	112.31%	104.62%	106.15%	100.00%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Announcement Date
Date	19/12/24	12/09/24	26/06/24	29/03/24	14/12/23	26/09/23	26/06/23	-
Price	1.32	1.33	1.44	1.48	1.36	1.30	1.27	-
P/RPS	0.74	1.02	1.59	2.99	0.84	1.07	1.57	-39.29%
YoY %	-27.45%	-35.85%	-46.82%	255.95%	-21.50%	-31.85%	-	-
Horiz. %	47.13%	64.97%	101.27%	190.45%	53.50%	68.15%	100.00%	-
P/EPS	11.91	17.19	21.76	38.06	13.49	21.63	30.36	-46.25%
YoY %	-30.72%	-21.00%	-42.83%	182.13%	-37.63%	-28.75%	-	-
Horiz. %	39.23%	56.62%	71.67%	125.36%	44.43%	71.25%	100.00%	-
EY	8.39	5.82	4.60	2.63	7.41	4.62	3.29	86.12%
YoY %	44.16%	26.52%	74.90%	-64.51%	60.39%	40.43%	-	-
Horiz. %	255.02%	176.90%	139.82%	79.94%	225.23%	140.43%	100.00%	-
DY	6.06	4.51	2.78	1.35	5.15	3.85	2.36	86.98%
YoY %	34.37%	62.23%	105.93%	-73.79%	33.77%	63.14%	-	-
Horiz. %	256.78%	191.10%	117.80%	57.20%	218.22%	163.14%	100.00%	-
P/NAPS	0.68	0.67	0.71	0.73	0.67	0.66	0.64	4.10%
YoY %	1.49%	-5.63%	-2.74%	8.96%	1.52%	3.12%	-	-
Horiz. %	106.25%	104.69%	110.94%	114.06%	104.69%	103.12%	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