[POHUAT] QoQ Quarter Result on 31-Oct-2019 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

31-Dec-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

31-Oct-2019 [#4]

Profit Trend

QoQ- 31.61%

YoY- -28.9%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Quarter Result
Revenue	132,808	121,179	188,801	192,081	164,845	147,013	197,058	-23.14%
YoY %	9.60%	-35.82%	-1.71%	16.52%	12.13%	-25.40%	-	-
Horiz. %	67.40%	61.49%	95.81%	97.47%	83.65%	74.60%	100.00%	-
PBT	13,737	9,282	14,303	19,903	13,813	11,972	18,448	-17.86%
YoY %	48.00%	-35.10%	-28.14%	44.09%	15.38%	-35.10%	-	-
Horiz. %	74.46%	50.31%	77.53%	107.89%	74.88%	64.90%	100.00%	-
Tax	-2,202	-2,328	-2,964	-5,067	-2,545	-2,438	-3,187	-21.86%
YoY %	5.41%	21.46%	41.50%	-99.10%	-4.39%	23.50%	-	-
Horiz. %	69.09%	73.05%	93.00%	158.99%	79.86%	76.50%	100.00%	-
NP	11,535	6,954	11,339	14,836	11,268	9,534	15,261	-17.03%
YoY %	65.88%	-38.67%	-23.57%	31.66%	18.19%	-37.53%	-	-
Horiz. %	75.58%	45.57%	74.30%	97.22%	73.84%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,535	6,954	11,339	14,831	11,269	9,535	15,263	-17.04%
YoY %	65.88%	-38.67%	-23.55%	31.61%	18.19%	-37.53%	-	-
Horiz. %	75.57%	45.56%	74.29%	97.17%	73.83%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.03%	25.08%	20.72%	25.46%	18.42%	20.36%	17.28%	-
YoY %	-36.08%	21.04%	-18.62%	38.22%	-9.53%	17.82%	-	-
Horiz. %	92.77%	145.14%	119.91%	147.34%	106.60%	117.82%	100.00%	-
Total Cost	121,273	114,225	177,462	177,245	153,577	137,479	181,797	-23.67%
YoY %	6.17%	-35.63%	0.12%	15.41%	11.71%	-24.38%	-	-
Horiz. %	66.71%	62.83%	97.62%	97.50%	84.48%	75.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,796	378,953	368,090	368,956	345,746	336,757	330,033	11.36%
YoY %	2.33%	2.95%	-0.23%	6.71%	2.67%	2.04%	-	-
Horiz. %	117.50%	114.82%	111.53%	111.79%	104.76%	102.04%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	9,315	-	2,302	4,526	4,426	4,406	-	-
YoY %	0.00%	-	-49.14%	2.26%	0.45%	0.00%	-	-
Horiz. %	211.42%	-	52.25%	102.72%	100.45%	100.00%	-	-
Div Payout %	80.76%	-	20.31%	30.52%	39.28%	46.21%	-	-
YoY %	0.00%	-	-33.45%	-22.30%	-15.00%	0.00%	-	-
Horiz. %	174.77%	-	43.95%	66.05%	85.00%	100.00%	-	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	387,796	378,953	368,090	368,956	345,746	336,757	330,033	11.36%
YoY %	2.33%	2.95%	-0.23%	6.71%	2.67%	2.04%	-	-
Horiz. %	117.50%	114.82%	111.53%	111.79%	104.76%	102.04%	100.00%	-
NOSH	245,454	244,409	243,860	242,105	236,739	233,928	233,232	3.46%
YoY %	0.43%	0.23%	0.72%	2.27%	1.20%	0.30%	-	-
Horiz. %	105.24%	104.79%	104.56%	103.80%	101.50%	100.30%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	8.69%	5.74%	6.01%	7.72%	6.84%	6.49%	7.74%	-
YoY %	51.39%	-4.49%	-22.15%	12.87%	5.39%	-16.15%	-	-
Horiz. %	112.27%	74.16%	77.65%	99.74%	88.37%	83.85%	100.00%	-
ROE	2.97%	1.84%	3.08%	4.02%	3.26%	2.83%	4.62%	-
YoY %	61.41%	-40.26%	-23.38%	23.31%	15.19%	-38.74%	-	-
Horiz. %	64.29%	39.83%	66.67%	87.01%	70.56%	61.26%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	57.02	52.55	82.00	84.87	74.48	66.73	89.61	-26.04%
YoY %	8.51%	-35.91%	-3.38%	13.95%	11.61%	-25.53%	-	-
Horiz. %	63.63%	58.64%	91.51%	94.71%	83.12%	74.47%	100.00%	-
EPS	5.00	3.02	4.92	6.55	5.09	4.33	6.94	-19.64%
YoY %	65.56%	-38.62%	-24.89%	28.68%	17.55%	-37.61%	-	-
Horiz. %	72.05%	43.52%	70.89%	94.38%	73.34%	62.39%	100.00%	-
DPS	4.00	0.00	1.00	2.00	2.00	2.00	0.00	-
YoY %	0.00%	0.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	0.00%	50.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.6651	1.6432	1.5986	1.6303	1.5622	1.5285	1.5008	7.17%
YoY %	1.33%	2.79%	-1.94%	4.36%	2.20%	1.85%	-	-
Horiz. %	110.95%	109.49%	106.52%	108.63%	104.09%	101.85%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 242,105
RPS	50.12	45.73	71.25	72.48	62.21	55.48	74.36	-23.14%
YoY %	9.60%	-35.82%	-1.70%	16.51%	12.13%	-25.39%	-	-
Horiz. %	67.40%	61.50%	95.82%	97.47%	83.66%	74.61%	100.00%	-
EPS	4.35	2.62	4.28	5.60	4.25	3.60	5.76	-17.08%
YoY %	66.03%	-38.79%	-23.57%	31.76%	18.06%	-37.50%	-	-
Horiz. %	75.52%	45.49%	74.31%	97.22%	73.78%	62.50%	100.00%	-
DPS	3.52	0.00	0.87	1.71	1.67	1.66	0.00	-
YoY %	0.00%	0.00%	-49.12%	2.40%	0.60%	0.00%	-	-
Horiz. %	212.05%	0.00%	52.41%	103.01%	100.60%	100.00%	-	-
NAPS	1.4634	1.43	1.389	1.3923	1.3047	1.2708	1.2454	11.36%
YoY %	2.34%	2.95%	-0.24%	6.71%	2.67%	2.04%	-	-
Horiz. %	117.50%	114.82%	111.53%	111.80%	104.76%	102.04%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	1.20	0.945	1.35	1.51	1.50	1.54	1.51	-
P/RPS	2.10	1.80	1.65	1.78	2.01	2.31	1.69	15.59%
YoY %	16.67%	9.09%	-7.30%	-11.44%	-12.99%	36.69%	-	-
Horiz. %	124.26%	106.51%	97.63%	105.33%	118.93%	136.69%	100.00%	-
P/EPS	24.23	31.34	27.41	23.04	29.46	35.58	21.76	7.43%
YoY %	-22.69%	14.34%	18.97%	-21.79%	-17.20%	63.51%	-	-
Horiz. %	111.35%	144.03%	125.97%	105.88%	135.39%	163.51%	100.00%	-
EY	4.13	3.19	3.65	4.34	3.39	2.81	4.60	-6.93%
YoY %	29.47%	-12.60%	-15.90%	28.02%	20.64%	-38.91%	-	-
Horiz. %	89.78%	69.35%	79.35%	94.35%	73.70%	61.09%	100.00%	-
DY	3.33	0.00	0.74	1.32	1.33	1.30	0.00	-
YoY %	0.00%	0.00%	-43.94%	-0.75%	2.31%	0.00%	-	-
Horiz. %	256.15%	0.00%	56.92%	101.54%	102.31%	100.00%	-	-
P/NAPS	0.72	0.58	0.84	0.93	0.96	1.01	1.01	-20.21%
YoY %	24.14%	-30.95%	-9.68%	-3.12%	-4.95%	0.00%	-	-
Horiz. %	71.29%	57.43%	83.17%	92.08%	95.05%	100.00%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	15/09/20	23/06/20	26/03/20	31/12/19	20/09/19	27/06/19	15/03/19	-
Price	1.38	1.04	0.78	1.52	1.57	1.56	1.60	-
P/RPS	2.42	1.98	0.95	1.79	2.11	2.34	1.79	22.28%
YoY %	22.22%	108.42%	-46.93%	-15.17%	-9.83%	30.73%	-	-
Horiz. %	135.20%	110.61%	53.07%	100.00%	117.88%	130.73%	100.00%	-
P/EPS	27.86	34.49	15.84	23.19	30.83	36.05	23.05	13.48%
YoY %	-19.22%	117.74%	-31.69%	-24.78%	-14.48%	56.40%	-	-
Horiz. %	120.87%	149.63%	68.72%	100.61%	133.75%	156.40%	100.00%	-
EY	3.59	2.90	6.31	4.31	3.24	2.77	4.34	-11.89%
YoY %	23.79%	-54.04%	46.40%	33.02%	16.97%	-36.18%	-	-
Horiz. %	82.72%	66.82%	145.39%	99.31%	74.65%	63.82%	100.00%	-
DY	2.90	0.00	1.28	1.32	1.27	1.28	0.00	-
YoY %	0.00%	0.00%	-3.03%	3.94%	-0.78%	0.00%	-	-
Horiz. %	226.56%	0.00%	100.00%	103.12%	99.22%	100.00%	-	-
P/NAPS	0.83	0.63	0.49	0.93	1.00	1.02	1.07	-15.58%
YoY %	31.75%	28.57%	-47.31%	-7.00%	-1.96%	-4.67%	-	-
Horiz. %	77.57%	58.88%	45.79%	86.92%	93.46%	95.33%	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