[POHUAT] QoQ TTM Result on 30-Apr-2004 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- -39.02%
YoY- -77.53%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 325,429 305,824 275,897 233,061 206,497 191,863 182,487 46.79%
PBT 11,028 10,931 8,978 8,563 10,281 11,169 12,980 -10.25%
Tax -3,145 -3,066 -7,037 -6,614 -7,085 -7,039 -4,695 -23.34%
NP 7,883 7,865 1,941 1,949 3,196 4,130 8,285 -3.24%
-
NP to SH 7,883 7,865 1,941 1,949 3,196 4,130 8,285 -3.24%
-
Tax Rate 28.52% 28.05% 78.38% 77.24% 68.91% 63.02% 36.17% -
Total Cost 317,546 297,959 273,956 231,112 203,301 187,733 174,202 48.95%
-
Net Worth 104,099 103,415 99,816 97,903 97,965 246,306 90,579 9.67%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 1,249 1,249 1,249 919 919 919 1,839 -22.64%
Div Payout % 15.86% 15.89% 64.39% 47.18% 28.77% 22.27% 22.20% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 104,099 103,415 99,816 97,903 97,965 246,306 90,579 9.67%
NOSH 87,478 86,904 86,796 86,640 86,694 246,306 45,979 53.24%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 2.42% 2.57% 0.70% 0.84% 1.55% 2.15% 4.54% -
ROE 7.57% 7.61% 1.94% 1.99% 3.26% 1.68% 9.15% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 372.01 351.91 317.87 269.00 238.19 77.90 396.89 -4.20%
EPS 9.01 9.05 2.24 2.25 3.69 1.68 18.02 -36.87%
DPS 1.44 1.44 1.44 1.06 1.06 0.37 4.00 -49.23%
NAPS 1.19 1.19 1.15 1.13 1.13 1.00 1.97 -28.43%
Adjusted Per Share Value based on latest NOSH - 86,640
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 116.93 109.89 99.14 83.74 74.20 68.94 65.57 46.79%
EPS 2.83 2.83 0.70 0.70 1.15 1.48 2.98 -3.36%
DPS 0.45 0.45 0.45 0.33 0.33 0.33 0.66 -22.44%
NAPS 0.3741 0.3716 0.3587 0.3518 0.352 0.885 0.3255 9.67%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.79 0.85 0.95 1.11 1.47 1.35 1.53 -
P/RPS 0.21 0.24 0.30 0.41 0.62 1.73 0.39 -33.68%
P/EPS 8.77 9.39 42.48 49.34 39.88 80.51 8.49 2.17%
EY 11.41 10.65 2.35 2.03 2.51 1.24 11.78 -2.09%
DY 1.82 1.69 1.52 0.96 0.72 0.28 2.61 -21.27%
P/NAPS 0.66 0.71 0.83 0.98 1.30 1.35 0.78 -10.49%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 30/12/04 29/09/04 29/06/04 30/03/04 18/02/04 15/09/03 -
Price 0.73 0.79 0.80 0.97 1.20 1.45 1.19 -
P/RPS 0.20 0.22 0.25 0.36 0.50 1.86 0.30 -23.59%
P/EPS 8.10 8.73 35.77 43.12 32.55 86.48 6.60 14.55%
EY 12.34 11.46 2.80 2.32 3.07 1.16 15.14 -12.69%
DY 1.97 1.82 1.80 1.09 0.88 0.26 3.36 -29.83%
P/NAPS 0.61 0.66 0.70 0.86 1.06 1.45 0.60 1.10%

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