[POHUAT] QoQ Quarter Result on 31-Oct-2003 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- -222.6%
YoY- -254.64%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 88,562 75,886 60,175 51,274 45,726 49,322 45,541 55.86%
PBT 2,927 1,738 1,579 2,734 2,512 3,456 2,467 12.08%
Tax -705 -655 -556 -5,121 -282 -1,126 -510 24.11%
NP 2,222 1,083 1,023 -2,387 2,230 2,330 1,957 8.84%
-
NP to SH 2,222 1,083 1,023 -2,734 2,230 2,330 1,957 8.84%
-
Tax Rate 24.09% 37.69% 35.21% 187.31% 11.23% 32.58% 20.67% -
Total Cost 86,340 74,803 59,152 53,661 43,496 46,992 43,584 57.79%
-
Net Worth 99,816 97,903 97,965 273,399 90,579 89,332 86,824 9.75%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 1,249 - - - 919 - - -
Div Payout % 56.25% - - - 41.24% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 99,816 97,903 97,965 273,399 90,579 89,332 86,824 9.75%
NOSH 86,796 86,640 86,694 246,306 45,979 46,047 45,938 52.89%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.51% 1.43% 1.70% -4.66% 4.88% 4.72% 4.30% -
ROE 2.23% 1.11% 1.04% -1.00% 2.46% 2.61% 2.25% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 102.03 87.59 69.41 20.82 99.45 107.11 99.13 1.94%
EPS 2.56 1.25 1.18 1.11 4.85 5.06 4.26 -28.81%
DPS 1.44 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.15 1.13 1.13 1.11 1.97 1.94 1.89 -28.21%
Adjusted Per Share Value based on latest NOSH - 246,306
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 33.42 28.64 22.71 19.35 17.26 18.61 17.19 55.83%
EPS 0.84 0.41 0.39 -1.03 0.84 0.88 0.74 8.82%
DPS 0.47 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.3767 0.3694 0.3697 1.0317 0.3418 0.3371 0.3276 9.76%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.95 1.11 1.47 1.35 1.53 1.04 1.09 -
P/RPS 0.93 1.27 2.12 6.49 1.54 0.97 1.10 -10.59%
P/EPS 37.11 88.80 124.58 -121.62 31.55 20.55 25.59 28.14%
EY 2.69 1.13 0.80 -0.82 3.17 4.87 3.91 -22.08%
DY 1.52 0.00 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 0.83 0.98 1.30 1.22 0.78 0.54 0.58 27.01%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 29/06/04 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 -
Price 0.80 0.97 1.20 1.45 1.19 1.36 1.06 -
P/RPS 0.78 1.11 1.73 6.97 1.20 1.27 1.07 -19.01%
P/EPS 31.25 77.60 101.69 -130.63 24.54 26.88 24.88 16.42%
EY 3.20 1.29 0.98 -0.77 4.08 3.72 4.02 -14.12%
DY 1.80 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.70 0.86 1.06 1.31 0.60 0.70 0.56 16.05%

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