[POHUAT] QoQ TTM Result on 31-Jan-2014 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- 9.13%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 377,173 370,391 372,178 358,499 357,971 369,094 380,392 -0.56%
PBT 28,253 24,957 23,184 20,378 19,513 18,967 22,221 17.31%
Tax -4,781 -2,106 -2,802 -2,326 -2,936 -4,254 -3,526 22.43%
NP 23,472 22,851 20,382 18,052 16,577 14,713 18,695 16.33%
-
NP to SH 23,803 23,337 20,725 18,306 16,775 14,875 18,917 16.50%
-
Tax Rate 16.92% 8.44% 12.09% 11.41% 15.05% 22.43% 15.87% -
Total Cost 353,701 347,540 351,796 340,447 341,394 354,381 361,697 -1.47%
-
Net Worth 171,681 165,274 166,023 164,721 157,095 146,733 147,201 10.76%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 8,554 8,572 5,355 5,355 5,355 2,160 2,160 149.68%
Div Payout % 35.94% 36.74% 25.84% 29.26% 31.93% 14.52% 11.42% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 171,681 165,274 166,023 164,721 157,095 146,733 147,201 10.76%
NOSH 106,753 107,237 107,029 107,198 107,115 106,722 106,923 -0.10%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.22% 6.17% 5.48% 5.04% 4.63% 3.99% 4.91% -
ROE 13.86% 14.12% 12.48% 11.11% 10.68% 10.14% 12.85% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 353.31 345.39 347.73 334.42 334.19 345.84 355.76 -0.45%
EPS 22.30 21.76 19.36 17.08 15.66 13.94 17.69 16.64%
DPS 8.00 8.00 5.00 5.00 5.00 2.00 2.00 151.34%
NAPS 1.6082 1.5412 1.5512 1.5366 1.4666 1.3749 1.3767 10.88%
Adjusted Per Share Value based on latest NOSH - 107,198
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 142.33 139.77 140.44 135.28 135.08 139.28 143.54 -0.56%
EPS 8.98 8.81 7.82 6.91 6.33 5.61 7.14 16.46%
DPS 3.23 3.24 2.02 2.02 2.02 0.82 0.82 148.79%
NAPS 0.6479 0.6237 0.6265 0.6216 0.5928 0.5537 0.5555 10.77%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.33 1.33 1.26 1.03 0.735 0.595 0.465 -
P/RPS 0.38 0.39 0.36 0.31 0.22 0.17 0.13 104.03%
P/EPS 5.96 6.11 6.51 6.03 4.69 4.27 2.63 72.27%
EY 16.76 16.36 15.37 16.58 21.31 23.43 38.05 -42.02%
DY 6.02 6.02 3.97 4.85 6.80 3.36 4.30 25.06%
P/NAPS 0.83 0.86 0.81 0.67 0.50 0.43 0.34 81.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/12/14 10/09/14 18/06/14 20/03/14 31/12/13 30/09/13 27/06/13 -
Price 1.30 1.39 1.26 1.48 1.00 0.61 0.595 -
P/RPS 0.37 0.40 0.36 0.44 0.30 0.18 0.17 67.70%
P/EPS 5.83 6.39 6.51 8.67 6.39 4.38 3.36 44.25%
EY 17.15 15.66 15.37 11.54 15.66 22.85 29.73 -30.63%
DY 6.15 5.76 3.97 3.38 5.00 3.28 3.36 49.46%
P/NAPS 0.81 0.90 0.81 0.96 0.68 0.44 0.43 52.35%

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