[POHUAT] QoQ TTM Result on 30-Apr-2018 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

26-Jun-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

30-Apr-2018 [#2]

Profit Trend

QoQ- 0.53%

YoY- -22.24%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
TTM Result
Revenue	657,093	621,926	604,102	610,584	612,701	614,269	594,634	6.86%
YoY %	5.65%	2.95%	-1.06%	-0.35%	-0.26%	3.30%	-	-
Horiz. %	110.50%	104.59%	101.59%	102.68%	103.04%	103.30%	100.00%	-
PBT	67,965	57,529	52,987	54,158	55,724	67,214	70,085	-2.02%
YoY %	18.14%	8.57%	-2.16%	-2.81%	-17.09%	-4.10%	-	-
Horiz. %	96.98%	82.08%	75.60%	77.27%	79.51%	95.90%	100.00%	-
Tax	-11,538	-10,263	-8,562	-9,457	-11,367	-11,437	-13,597	-10.34%
YoY %	-12.42%	-19.87%	9.46%	16.80%	0.61%	15.89%	-	-
Horiz. %	84.86%	75.48%	62.97%	69.55%	83.60%	84.11%	100.00%	-
NP	56,427	47,266	44,425	44,701	44,357	55,777	56,488	-0.07%
YoY %	19.38%	6.40%	-0.62%	0.78%	-20.47%	-1.26%	-	-
Horiz. %	99.89%	83.67%	78.65%	79.13%	78.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,161	47,138	44,119	44,575	44,341	55,771	56,988	-0.96%
YoY %	19.14%	6.84%	-1.02%	0.53%	-20.49%	-2.14%	-	-
Horiz. %	98.55%	82.72%	77.42%	78.22%	77.81%	97.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.98%	17.84%	16.16%	17.46%	20.40%	17.02%	19.40%	-
YoY %	-4.82%	10.40%	-7.45%	-14.41%	19.86%	-12.27%	-	-
Horiz. %	87.53%	91.96%	83.30%	90.00%	105.15%	87.73%	100.00%	-
Total Cost	600,666	574,660	559,677	565,883	568,344	558,492	538,146	7.58%
YoY %	4.53%	2.68%	-1.10%	-0.43%	1.76%	3.78%	-	-
Horiz. %	111.62%	106.79%	104.00%	105.15%	105.61%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,033	316,985	298,476	297,905	287,555	284,985	273,657	13.26%
YoY %	4.12%	6.20%	0.19%	3.60%	0.90%	4.14%	-	-
Horiz. %	120.60%	115.83%	109.07%	108.86%	105.08%	104.14%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	8,782	8,782	10,801	17,210	12,818	17,088	14,947	-29.78%
YoY %	0.00%	-18.69%	-37.24%	34.26%	-24.99%	14.32%	-	-
Horiz. %	58.75%	58.75%	72.26%	115.14%	85.76%	114.32%	100.00%	-
Div Payout %	15.64%	18.63%	24.48%	38.61%	28.91%	30.64%	26.23%	-
YoY %	-16.05%	-23.90%	-36.60%	33.55%	-5.65%	16.81%	-	-
Horiz. %	59.63%	71.03%	93.33%	147.20%	110.22%	116.81%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	330,033	316,985	298,476	297,905	287,555	284,985	273,657	13.26%
YoY %	4.12%	6.20%	0.19%	3.60%	0.90%	4.14%	-	-
Horiz. %	120.60%	115.83%	109.07%	108.86%	105.08%	104.14%	100.00%	-
NOSH	233,232	233,232	233,232	233,232	233,016	213,664	213,628	6.01%
YoY %	0.00%	0.00%	0.00%	0.09%	9.06%	0.02%	-	-
Horiz. %	109.18%	109.18%	109.18%	109.18%	109.08%	100.02%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	8.59%	7.60%	7.35%	7.32%	7.24%	9.08%	9.50%	-
YoY %	13.03%	3.40%	0.41%	1.10%	-20.26%	-4.42%	-	-
Horiz. %	90.42%	80.00%	77.37%	77.05%	76.21%	95.58%	100.00%	-
ROE	17.02%	14.87%	14.78%	14.96%	15.42%	19.57%	20.82%	-
YoY %	14.46%	0.61%	-1.20%	-2.98%	-21.21%	-6.00%	-	-
Horiz. %	81.75%	71.42%	70.99%	71.85%	74.06%	94.00%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	298.81	283.25	275.14	278.09	279.21	287.49	278.35	4.82%
YoY %	5.49%	2.95%	-1.06%	-0.40%	-2.88%	3.28%	-	-
Horiz. %	107.35%	101.76%	98.85%	99.91%	100.31%	103.28%	100.00%	-
EPS	25.54	21.47	20.09	20.30	20.21	26.10	26.68	-2.86%
YoY %	18.96%	6.87%	-1.03%	0.45%	-22.57%	-2.17%	-	-
Horiz. %	95.73%	80.47%	75.30%	76.09%	75.75%	97.83%	100.00%	-
DPS	4.00	4.00	4.92	7.84	5.84	8.00	7.00	-31.06%
YoY %	0.00%	-18.70%	-37.24%	34.25%	-27.00%	14.29%	-	-
Horiz. %	57.14%	57.14%	70.29%	112.00%	83.43%	114.29%	100.00%	-
NAPS	1.5008	1.4437	1.3594	1.3568	1.3104	1.3338	1.281	11.10%
YoY %	3.96%	6.20%	0.19%	3.54%	-1.75%	4.12%	-	-
Horiz. %	117.16%	112.70%	106.12%	105.92%	102.30%	104.12%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 233,232
RPS	247.96	234.69	227.96	230.41	231.21	231.80	224.39	6.86%
YoY %	5.65%	2.95%	-1.06%	-0.35%	-0.25%	3.30%	-	-
Horiz. %	110.50%	104.59%	101.59%	102.68%	103.04%	103.30%	100.00%	-
EPS	21.19	17.79	16.65	16.82	16.73	21.05	21.50	-0.96%
YoY %	19.11%	6.85%	-1.01%	0.54%	-20.52%	-2.09%	-	-
Horiz. %	98.56%	82.74%	77.44%	78.23%	77.81%	97.91%	100.00%	-
DPS	3.31	3.31	4.08	6.49	4.84	6.45	5.64	-29.83%
YoY %	0.00%	-18.87%	-37.13%	34.09%	-24.96%	14.36%	-	-
Horiz. %	58.69%	58.69%	72.34%	115.07%	85.82%	114.36%	100.00%	-
NAPS	1.2454	1.1962	1.1263	1.1242	1.0851	1.0754	1.0327	13.25%
YoY %	4.11%	6.21%	0.19%	3.60%	0.90%	4.13%	-	-
Horiz. %	120.60%	115.83%	109.06%	108.86%	105.07%	104.13%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	1.51	1.46	1.49	1.23	1.56	2.01	1.92	-
P/RPS	0.51	0.52	0.54	0.44	0.56	0.70	0.69	-18.20%
YoY %	-1.92%	-3.70%	22.73%	-21.43%	-20.00%	1.45%	-	-
Horiz. %	73.91%	75.36%	78.26%	63.77%	81.16%	101.45%	100.00%	-
P/EPS	5.91	6.80	7.42	6.06	7.72	7.70	7.20	-12.30%
YoY %	-13.09%	-8.36%	22.44%	-21.50%	0.26%	6.94%	-	-
Horiz. %	82.08%	94.44%	103.06%	84.17%	107.22%	106.94%	100.00%	-
EY	16.91	14.70	13.49	16.51	12.95	12.99	13.89	13.97%
YoY %	15.03%	8.97%	-18.29%	27.49%	-0.31%	-6.48%	-	-
Horiz. %	121.74%	105.83%	97.12%	118.86%	93.23%	93.52%	100.00%	-
DY	2.65	2.74	3.30	6.37	3.74	3.98	3.65	-19.17%
YoY %	-3.28%	-16.97%	-48.19%	70.32%	-6.03%	9.04%	-	-
Horiz. %	72.60%	75.07%	90.41%	174.52%	102.47%	109.04%	100.00%	-
P/NAPS	1.01	1.01	1.10	0.91	1.19	1.51	1.50	-23.12%
YoY %	0.00%	-8.18%	20.88%	-23.53%	-21.19%	0.67%	-	-
Horiz. %	67.33%	67.33%	73.33%	60.67%	79.33%	100.67%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	15/03/19	12/12/18	26/09/18	26/06/18	19/03/18	20/12/17	25/09/17	-
Price	1.60	1.48	1.43	1.28	1.52	1.75	1.96	-
P/RPS	0.54	0.52	0.52	0.46	0.54	0.61	0.70	-15.84%
YoY %	3.85%	0.00%	13.04%	-14.81%	-11.48%	-12.86%	-	-
Horiz. %	77.14%	74.29%	74.29%	65.71%	77.14%	87.14%	100.00%	-
P/EPS	6.26	6.89	7.12	6.30	7.52	6.70	7.35	-10.12%
YoY %	-9.14%	-3.23%	13.02%	-16.22%	12.24%	-8.84%	-	-
Horiz. %	85.17%	93.74%	96.87%	85.71%	102.31%	91.16%	100.00%	-
EY	15.96	14.51	14.05	15.86	13.29	14.92	13.61	11.17%
YoY %	9.99%	3.27%	-11.41%	19.34%	-10.92%	9.63%	-	-
Horiz. %	117.27%	106.61%	103.23%	116.53%	97.65%	109.63%	100.00%	-
DY	2.50	2.70	3.44	6.12	3.84	4.57	3.57	-21.09%
YoY %	-7.41%	-21.51%	-43.79%	59.38%	-15.97%	28.01%	-	-
Horiz. %	70.03%	75.63%	96.36%	171.43%	107.56%	128.01%	100.00%	-
P/NAPS	1.07	1.03	1.05	0.94	1.16	1.31	1.53	-21.16%
YoY %	3.88%	-1.90%	11.70%	-18.97%	-11.45%	-14.38%	-	-
Horiz. %	69.93%	67.32%	68.63%	61.44%	75.82%	85.62%	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