[POHUAT] QoQ TTM Result on 31-Jan-2016 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

22-Mar-2016

Admission Sponsor

Sponsor

Financial Year

31-Oct-2016

Quarter

31-Jan-2016 [#1]

Profit Trend

QoQ- 15.2%

YoY- 75.88%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
TTM Result
Revenue	535,218	523,348	510,198	499,898	453,933	421,870	398,492	21.62%
YoY %	2.27%	2.58%	2.06%	10.13%	7.60%	5.87%	-	-
Horiz. %	134.31%	131.33%	128.03%	125.45%	113.91%	105.87%	100.00%	-
PBT	58,614	53,803	53,717	53,592	47,373	40,829	33,048	46.26%
YoY %	8.94%	0.16%	0.23%	13.13%	16.03%	23.54%	-	-
Horiz. %	177.36%	162.80%	162.54%	162.16%	143.35%	123.54%	100.00%	-
Tax	-11,851	-10,458	-9,837	-9,072	-8,795	-6,892	-5,838	59.97%
YoY %	-13.32%	-6.31%	-8.43%	-3.15%	-27.61%	-18.05%	-	-
Horiz. %	203.00%	179.14%	168.50%	155.40%	150.65%	118.05%	100.00%	-
NP	46,763	43,345	43,880	44,520	38,578	33,937	27,210	43.24%
YoY %	7.89%	-1.22%	-1.44%	15.40%	13.68%	24.72%	-	-
Horiz. %	171.86%	159.30%	161.26%	163.62%	141.78%	124.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,064	43,857	44,492	45,144	39,186	34,384	27,638	42.37%
YoY %	7.31%	-1.43%	-1.44%	15.20%	13.97%	24.41%	-	-
Horiz. %	170.29%	158.68%	160.98%	163.34%	141.78%	124.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.22%	19.44%	18.31%	16.93%	18.57%	16.88%	17.67%	-
YoY %	4.01%	6.17%	8.15%	-8.83%	10.01%	-4.47%	-	-
Horiz. %	114.43%	110.02%	103.62%	95.81%	105.09%	95.53%	100.00%	-
Total Cost	488,455	480,003	466,318	455,378	415,355	387,933	371,282	19.96%
YoY %	1.76%	2.93%	2.40%	9.64%	7.07%	4.48%	-	-
Horiz. %	131.56%	129.28%	125.60%	122.65%	111.87%	104.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	243,294	226,123	216,515	221,948	213,615	196,500	189,075	18.21%
YoY %	7.59%	4.44%	-2.45%	3.90%	8.71%	3.93%	-	-
Horiz. %	128.68%	119.59%	114.51%	117.39%	112.98%	103.93%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	17,071	17,068	15,999	14,943	10,672	11,743	11,759	28.06%
YoY %	0.02%	6.68%	7.07%	40.02%	-9.12%	-0.14%	-	-
Horiz. %	145.17%	145.15%	136.06%	127.08%	90.76%	99.86%	100.00%	-
Div Payout %	36.27%	38.92%	35.96%	33.10%	27.24%	34.15%	42.55%	-
YoY %	-6.81%	8.23%	8.64%	21.51%	-20.23%	-19.74%	-	-
Horiz. %	85.24%	91.47%	84.51%	77.79%	64.02%	80.26%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	243,294	226,123	216,515	221,948	213,615	196,500	189,075	18.21%
YoY %	7.59%	4.44%	-2.45%	3.90%	8.71%	3.93%	-	-
Horiz. %	128.68%	119.59%	114.51%	117.39%	112.98%	103.93%	100.00%	-
NOSH	226,805	213,525	213,021	213,534	213,337	106,706	106,816	64.82%
YoY %	6.22%	0.24%	-0.24%	0.09%	99.93%	-0.10%	-	-
Horiz. %	212.33%	199.90%	199.43%	199.91%	199.72%	99.90%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	8.74%	8.28%	8.60%	8.91%	8.50%	8.04%	6.83%	-
YoY %	5.56%	-3.72%	-3.48%	4.82%	5.72%	17.72%	-	-
Horiz. %	127.96%	121.23%	125.92%	130.45%	124.45%	117.72%	100.00%	-
ROE	19.34%	19.40%	20.55%	20.34%	18.34%	17.50%	14.62%	-
YoY %	-0.31%	-5.60%	1.03%	10.91%	4.80%	19.70%	-	-
Horiz. %	132.28%	132.69%	140.56%	139.12%	125.44%	119.70%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	250.72	245.10	239.50	234.11	212.78	395.35	373.06	-23.18%
YoY %	2.29%	2.34%	2.30%	10.02%	-46.18%	5.97%	-	-
Horiz. %	67.21%	65.70%	64.20%	62.75%	57.04%	105.97%	100.00%	-
EPS	22.05	20.54	20.89	21.14	18.37	32.22	25.87	-10.06%
YoY %	7.35%	-1.68%	-1.18%	15.08%	-42.99%	24.55%	-	-
Horiz. %	85.23%	79.40%	80.75%	81.72%	71.01%	124.55%	100.00%	-
DPS	8.00	8.00	7.51	7.00	5.00	11.00	11.00	-19.04%
YoY %	0.00%	6.52%	7.29%	40.00%	-54.55%	0.00%	-	-
Horiz. %	72.73%	72.73%	68.27%	63.64%	45.45%	100.00%	100.00%	-
NAPS	1.1397	1.059	1.0164	1.0394	1.0013	1.8415	1.7701	-25.33%
YoY %	7.62%	4.19%	-2.21%	3.81%	-45.63%	4.03%	-	-
Horiz. %	64.39%	59.83%	57.42%	58.72%	56.57%	104.03%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 213,534
RPS	192.32	188.05	183.33	179.63	163.11	151.59	143.19	21.62%
YoY %	2.27%	2.57%	2.06%	10.13%	7.60%	5.87%	-	-
Horiz. %	134.31%	131.33%	128.03%	125.45%	113.91%	105.87%	100.00%	-
EPS	16.91	15.76	15.99	16.22	14.08	12.36	9.93	42.37%
YoY %	7.30%	-1.44%	-1.42%	15.20%	13.92%	24.47%	-	-
Horiz. %	170.29%	158.71%	161.03%	163.34%	141.79%	124.47%	100.00%	-
DPS	6.13	6.13	5.75	5.37	3.83	4.22	4.23	27.91%
YoY %	0.00%	6.61%	7.08%	40.21%	-9.24%	-0.24%	-	-
Horiz. %	144.92%	144.92%	135.93%	126.95%	90.54%	99.76%	100.00%	-
NAPS	0.8742	0.8125	0.778	0.7975	0.7676	0.7061	0.6794	18.21%
YoY %	7.59%	4.43%	-2.45%	3.90%	8.71%	3.93%	-	-
Horiz. %	128.67%	119.59%	114.51%	117.38%	112.98%	103.93%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	1.57	1.49	1.51	1.68	1.49	2.82	1.99	-
P/RPS	0.63	0.61	0.63	0.72	0.70	0.71	0.53	12.15%
YoY %	3.28%	-3.17%	-12.50%	2.86%	-1.41%	33.96%	-	-
Horiz. %	118.87%	115.09%	118.87%	135.85%	132.08%	133.96%	100.00%	-
P/EPS	7.12	7.25	7.23	7.95	8.11	8.75	7.69	-4.98%
YoY %	-1.79%	0.28%	-9.06%	-1.97%	-7.31%	13.78%	-	-
Horiz. %	92.59%	94.28%	94.02%	103.38%	105.46%	113.78%	100.00%	-
EY	14.04	13.78	13.83	12.58	12.33	11.43	13.00	5.24%
YoY %	1.89%	-0.36%	9.94%	2.03%	7.87%	-12.08%	-	-
Horiz. %	108.00%	106.00%	106.38%	96.77%	94.85%	87.92%	100.00%	-
DY	5.10	5.37	4.97	4.17	3.36	3.90	5.53	-5.23%
YoY %	-5.03%	8.05%	19.18%	24.11%	-13.85%	-29.48%	-	-
Horiz. %	92.22%	97.11%	89.87%	75.41%	60.76%	70.52%	100.00%	-
P/NAPS	1.38	1.41	1.49	1.62	1.49	1.53	1.12	14.85%
YoY %	-2.13%	-5.37%	-8.02%	8.72%	-2.61%	36.61%	-	-
Horiz. %	123.21%	125.89%	133.04%	144.64%	133.04%	136.61%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	22/12/16	26/09/16	30/06/16	22/03/16	31/12/15	14/09/15	29/06/15	-
Price	1.68	1.53	1.54	1.46	2.05	2.90	2.10	-
P/RPS	0.67	0.62	0.64	0.62	0.96	0.73	0.56	12.63%
YoY %	8.06%	-3.12%	3.23%	-35.42%	31.51%	30.36%	-	-
Horiz. %	119.64%	110.71%	114.29%	110.71%	171.43%	130.36%	100.00%	-
P/EPS	7.62	7.45	7.37	6.91	11.16	9.00	8.12	-4.12%
YoY %	2.28%	1.09%	6.66%	-38.08%	24.00%	10.84%	-	-
Horiz. %	93.84%	91.75%	90.76%	85.10%	137.44%	110.84%	100.00%	-
EY	13.12	13.42	13.56	14.48	8.96	11.11	12.32	4.26%
YoY %	-2.24%	-1.03%	-6.35%	61.61%	-19.35%	-9.82%	-	-
Horiz. %	106.49%	108.93%	110.06%	117.53%	72.73%	90.18%	100.00%	-
DY	4.76	5.23	4.88	4.79	2.44	3.79	5.24	-6.17%
YoY %	-8.99%	7.17%	1.88%	96.31%	-35.62%	-27.67%	-	-
Horiz. %	90.84%	99.81%	93.13%	91.41%	46.56%	72.33%	100.00%	-
P/NAPS	1.47	1.44	1.52	1.40	2.05	1.57	1.19	15.05%
YoY %	2.08%	-5.26%	8.57%	-31.71%	30.57%	31.93%	-	-
Horiz. %	123.53%	121.01%	127.73%	117.65%	172.27%	131.93%	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