[POHUAT] QoQ TTM Result on 31-Jan-2017 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

22-Mar-2017

Admission Sponsor

Sponsor

Financial Year

31-Oct-2017

Quarter

31-Jan-2017 [#1]

Profit Trend

QoQ- 7.51%

YoY- 12.08%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
TTM Result
Revenue	614,269	594,634	568,802	547,619	535,218	523,348	510,198	13.13%
YoY %	3.30%	4.54%	3.87%	2.32%	2.27%	2.58%	-	-
Horiz. %	120.40%	116.55%	111.49%	107.33%	104.90%	102.58%	100.00%	-
PBT	67,214	70,085	70,651	61,897	58,614	53,803	53,717	16.07%
YoY %	-4.10%	-0.80%	14.14%	5.60%	8.94%	0.16%	-	-
Horiz. %	125.13%	130.47%	131.52%	115.23%	109.12%	100.16%	100.00%	-
Tax	-11,437	-13,597	-13,686	-11,645	-11,851	-10,458	-9,837	10.53%
YoY %	15.89%	0.65%	-17.53%	1.74%	-13.32%	-6.31%	-	-
Horiz. %	116.27%	138.22%	139.13%	118.38%	120.47%	106.31%	100.00%	-
NP	55,777	56,488	56,965	50,252	46,763	43,345	43,880	17.29%
YoY %	-1.26%	-0.84%	13.36%	7.46%	7.89%	-1.22%	-	-
Horiz. %	127.11%	128.73%	129.82%	114.52%	106.57%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,771	56,988	57,325	50,598	47,064	43,857	44,492	16.20%
YoY %	-2.14%	-0.59%	13.29%	7.51%	7.31%	-1.43%	-	-
Horiz. %	125.35%	128.09%	128.84%	113.72%	105.78%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.02%	19.40%	19.37%	18.81%	20.22%	19.44%	18.31%	-
YoY %	-12.27%	0.15%	2.98%	-6.97%	4.01%	6.17%	-	-
Horiz. %	92.95%	105.95%	105.79%	102.73%	110.43%	106.17%	100.00%	-
Total Cost	558,492	538,146	511,837	497,367	488,455	480,003	466,318	12.74%
YoY %	3.78%	5.14%	2.91%	1.82%	1.76%	2.93%	-	-
Horiz. %	119.77%	115.40%	109.76%	106.66%	104.75%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,985	273,657	265,331	265,630	243,294	226,123	216,515	20.04%
YoY %	4.14%	3.14%	-0.11%	9.18%	7.59%	4.44%	-	-
Horiz. %	131.62%	126.39%	122.55%	122.68%	112.37%	104.44%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	17,088	14,947	12,809	17,069	17,071	17,068	15,999	4.47%
YoY %	14.32%	16.69%	-24.96%	-0.01%	0.02%	6.68%	-	-
Horiz. %	106.81%	93.42%	80.06%	106.69%	106.70%	106.68%	100.00%	-
Div Payout %	30.64%	26.23%	22.35%	33.74%	36.27%	38.92%	35.96%	-
YoY %	16.81%	17.36%	-33.76%	-6.98%	-6.81%	8.23%	-	-
Horiz. %	85.21%	72.94%	62.15%	93.83%	100.86%	108.23%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	284,985	273,657	265,331	265,630	243,294	226,123	216,515	20.04%
YoY %	4.14%	3.14%	-0.11%	9.18%	7.59%	4.44%	-	-
Horiz. %	131.62%	126.39%	122.55%	122.68%	112.37%	104.44%	100.00%	-
NOSH	213,664	213,628	226,805	226,805	226,805	213,525	213,021	0.20%
YoY %	0.02%	-5.81%	0.00%	0.00%	6.22%	0.24%	-	-
Horiz. %	100.30%	100.28%	106.47%	106.47%	106.47%	100.24%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	9.08%	9.50%	10.01%	9.18%	8.74%	8.28%	8.60%	-
YoY %	-4.42%	-5.09%	9.04%	5.03%	5.56%	-3.72%	-	-
Horiz. %	105.58%	110.47%	116.40%	106.74%	101.63%	96.28%	100.00%	-
ROE	19.57%	20.82%	21.61%	19.05%	19.34%	19.40%	20.55%	-
YoY %	-6.00%	-3.66%	13.44%	-1.50%	-0.31%	-5.60%	-	-
Horiz. %	95.23%	101.31%	105.16%	92.70%	94.11%	94.40%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	287.49	278.35	266.45	256.52	250.72	245.10	239.50	12.91%
YoY %	3.28%	4.47%	3.87%	2.31%	2.29%	2.34%	-	-
Horiz. %	120.04%	116.22%	111.25%	107.11%	104.68%	102.34%	100.00%	-
EPS	26.10	26.68	26.85	23.70	22.05	20.54	20.89	15.95%
YoY %	-2.17%	-0.63%	13.29%	7.48%	7.35%	-1.68%	-	-
Horiz. %	124.94%	127.72%	128.53%	113.45%	105.55%	98.32%	100.00%	-
DPS	8.00	7.00	6.00	8.00	8.00	8.00	7.51	4.29%
YoY %	14.29%	16.67%	-25.00%	0.00%	0.00%	6.52%	-	-
Horiz. %	106.52%	93.21%	79.89%	106.52%	106.52%	106.52%	100.00%	-
NAPS	1.3338	1.281	1.2429	1.2443	1.1397	1.059	1.0164	19.80%
YoY %	4.12%	3.07%	-0.11%	9.18%	7.62%	4.19%	-	-
Horiz. %	131.23%	126.03%	122.28%	122.42%	112.13%	104.19%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 226,805
RPS	231.80	224.39	214.64	206.65	201.97	197.49	192.53	13.13%
YoY %	3.30%	4.54%	3.87%	2.32%	2.27%	2.58%	-	-
Horiz. %	120.40%	116.55%	111.48%	107.33%	104.90%	102.58%	100.00%	-
EPS	21.05	21.50	21.63	19.09	17.76	16.55	16.79	16.22%
YoY %	-2.09%	-0.60%	13.31%	7.49%	7.31%	-1.43%	-	-
Horiz. %	125.37%	128.05%	128.83%	113.70%	105.78%	98.57%	100.00%	-
DPS	6.45	5.64	4.83	6.44	6.44	6.44	6.04	4.46%
YoY %	14.36%	16.77%	-25.00%	0.00%	0.00%	6.62%	-	-
Horiz. %	106.79%	93.38%	79.97%	106.62%	106.62%	106.62%	100.00%	-
NAPS	1.0754	1.0327	1.0013	1.0024	0.9181	0.8533	0.817	20.04%
YoY %	4.13%	3.14%	-0.11%	9.18%	7.59%	4.44%	-	-
Horiz. %	131.63%	126.40%	122.56%	122.69%	112.37%	104.44%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.01	1.92	1.83	1.85	1.57	1.49	1.51	-
P/RPS	0.70	0.69	0.69	0.72	0.63	0.61	0.63	7.25%
YoY %	1.45%	0.00%	-4.17%	14.29%	3.28%	-3.17%	-	-
Horiz. %	111.11%	109.52%	109.52%	114.29%	100.00%	96.83%	100.00%	-
P/EPS	7.70	7.20	6.81	7.81	7.12	7.25	7.23	4.27%
YoY %	6.94%	5.73%	-12.80%	9.69%	-1.79%	0.28%	-	-
Horiz. %	106.50%	99.59%	94.19%	108.02%	98.48%	100.28%	100.00%	-
EY	12.99	13.89	14.67	12.81	14.04	13.78	13.83	-4.08%
YoY %	-6.48%	-5.32%	14.52%	-8.76%	1.89%	-0.36%	-	-
Horiz. %	93.93%	100.43%	106.07%	92.62%	101.52%	99.64%	100.00%	-
DY	3.98	3.65	3.28	4.32	5.10	5.37	4.97	-13.72%
YoY %	9.04%	11.28%	-24.07%	-15.29%	-5.03%	8.05%	-	-
Horiz. %	80.08%	73.44%	66.00%	86.92%	102.62%	108.05%	100.00%	-
P/NAPS	1.51	1.50	1.47	1.49	1.38	1.41	1.49	0.89%
YoY %	0.67%	2.04%	-1.34%	7.97%	-2.13%	-5.37%	-	-
Horiz. %	101.34%	100.67%	98.66%	100.00%	92.62%	94.63%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	20/12/17	25/09/17	14/06/17	22/03/17	22/12/16	26/09/16	30/06/16	-
Price	1.75	1.96	1.89	2.01	1.68	1.53	1.54	-
P/RPS	0.61	0.70	0.71	0.78	0.67	0.62	0.64	-3.14%
YoY %	-12.86%	-1.41%	-8.97%	16.42%	8.06%	-3.12%	-	-
Horiz. %	95.31%	109.38%	110.94%	121.88%	104.69%	96.88%	100.00%	-
P/EPS	6.70	7.35	7.04	8.48	7.62	7.45	7.37	-6.14%
YoY %	-8.84%	4.40%	-16.98%	11.29%	2.28%	1.09%	-	-
Horiz. %	90.91%	99.73%	95.52%	115.06%	103.39%	101.09%	100.00%	-
EY	14.92	13.61	14.21	11.79	13.12	13.42	13.56	6.56%
YoY %	9.63%	-4.22%	20.53%	-10.14%	-2.24%	-1.03%	-	-
Horiz. %	110.03%	100.37%	104.79%	86.95%	96.76%	98.97%	100.00%	-
DY	4.57	3.57	3.17	3.98	4.76	5.23	4.88	-4.26%
YoY %	28.01%	12.62%	-20.35%	-16.39%	-8.99%	7.17%	-	-
Horiz. %	93.65%	73.16%	64.96%	81.56%	97.54%	107.17%	100.00%	-
P/NAPS	1.31	1.53	1.52	1.62	1.47	1.44	1.52	-9.41%
YoY %	-14.38%	0.66%	-6.17%	10.20%	2.08%	-5.26%	-	-
Horiz. %	86.18%	100.66%	100.00%	106.58%	96.71%	94.74%	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