[POHUAT] QoQ TTM Result on 31-Jan-2018 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

19-Mar-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

31-Jan-2018 [#1]

Profit Trend

QoQ- -20.49%

YoY- -12.37%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	621,926	604,102	610,584	612,701	614,269	594,634	568,802	6.11%
YoY %	2.95%	-1.06%	-0.35%	-0.26%	3.30%	4.54%	-	-
Horiz. %	109.34%	106.21%	107.35%	107.72%	107.99%	104.54%	100.00%	-
PBT	57,529	52,987	54,158	55,724	67,214	70,085	70,651	-12.76%
YoY %	8.57%	-2.16%	-2.81%	-17.09%	-4.10%	-0.80%	-	-
Horiz. %	81.43%	75.00%	76.66%	78.87%	95.14%	99.20%	100.00%	-
Tax	-10,263	-8,562	-9,457	-11,367	-11,437	-13,597	-13,686	-17.41%
YoY %	-19.87%	9.46%	16.80%	0.61%	15.89%	0.65%	-	-
Horiz. %	74.99%	62.56%	69.10%	83.06%	83.57%	99.35%	100.00%	-
NP	47,266	44,425	44,701	44,357	55,777	56,488	56,965	-11.67%
YoY %	6.40%	-0.62%	0.78%	-20.47%	-1.26%	-0.84%	-	-
Horiz. %	82.97%	77.99%	78.47%	77.87%	97.91%	99.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,138	44,119	44,575	44,341	55,771	56,988	57,325	-12.19%
YoY %	6.84%	-1.02%	0.53%	-20.49%	-2.14%	-0.59%	-	-
Horiz. %	82.23%	76.96%	77.76%	77.35%	97.29%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.84%	16.16%	17.46%	20.40%	17.02%	19.40%	19.37%	-
YoY %	10.40%	-7.45%	-14.41%	19.86%	-12.27%	0.15%	-	-
Horiz. %	92.10%	83.43%	90.14%	105.32%	87.87%	100.15%	100.00%	-
Total Cost	574,660	559,677	565,883	568,344	558,492	538,146	511,837	8.00%
YoY %	2.68%	-1.10%	-0.43%	1.76%	3.78%	5.14%	-	-
Horiz. %	112.27%	109.35%	110.56%	111.04%	109.12%	105.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,985	298,476	297,905	287,555	284,985	273,657	265,331	12.55%
YoY %	6.20%	0.19%	3.60%	0.90%	4.14%	3.14%	-	-
Horiz. %	119.47%	112.49%	112.28%	108.38%	107.41%	103.14%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	8,782	10,801	17,210	12,818	17,088	14,947	12,809	-22.19%
YoY %	-18.69%	-37.24%	34.26%	-24.99%	14.32%	16.69%	-	-
Horiz. %	68.56%	84.32%	134.36%	100.07%	133.41%	116.69%	100.00%	-
Div Payout %	18.63%	24.48%	38.61%	28.91%	30.64%	26.23%	22.35%	-
YoY %	-23.90%	-36.60%	33.55%	-5.65%	16.81%	17.36%	-	-
Horiz. %	83.36%	109.53%	172.75%	129.35%	137.09%	117.36%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	316,985	298,476	297,905	287,555	284,985	273,657	265,331	12.55%
YoY %	6.20%	0.19%	3.60%	0.90%	4.14%	3.14%	-	-
Horiz. %	119.47%	112.49%	112.28%	108.38%	107.41%	103.14%	100.00%	-
NOSH	233,232	233,232	233,232	233,016	213,664	213,628	226,805	1.87%
YoY %	0.00%	0.00%	0.09%	9.06%	0.02%	-5.81%	-	-
Horiz. %	102.83%	102.83%	102.83%	102.74%	94.21%	94.19%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	7.60%	7.35%	7.32%	7.24%	9.08%	9.50%	10.01%	-
YoY %	3.40%	0.41%	1.10%	-20.26%	-4.42%	-5.09%	-	-
Horiz. %	75.92%	73.43%	73.13%	72.33%	90.71%	94.91%	100.00%	-
ROE	14.87%	14.78%	14.96%	15.42%	19.57%	20.82%	21.61%	-
YoY %	0.61%	-1.20%	-2.98%	-21.21%	-6.00%	-3.66%	-	-
Horiz. %	68.81%	68.39%	69.23%	71.36%	90.56%	96.34%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	283.25	275.14	278.09	279.21	287.49	278.35	266.45	4.14%
YoY %	2.95%	-1.06%	-0.40%	-2.88%	3.28%	4.47%	-	-
Horiz. %	106.31%	103.26%	104.37%	104.79%	107.90%	104.47%	100.00%	-
EPS	21.47	20.09	20.30	20.21	26.10	26.68	26.85	-13.81%
YoY %	6.87%	-1.03%	0.45%	-22.57%	-2.17%	-0.63%	-	-
Horiz. %	79.96%	74.82%	75.61%	75.27%	97.21%	99.37%	100.00%	-
DPS	4.00	4.92	7.84	5.84	8.00	7.00	6.00	-23.62%
YoY %	-18.70%	-37.24%	34.25%	-27.00%	14.29%	16.67%	-	-
Horiz. %	66.67%	82.00%	130.67%	97.33%	133.33%	116.67%	100.00%	-
NAPS	1.4437	1.3594	1.3568	1.3104	1.3338	1.281	1.2429	10.46%
YoY %	6.20%	0.19%	3.54%	-1.75%	4.12%	3.07%	-	-
Horiz. %	116.16%	109.37%	109.16%	105.43%	107.31%	103.07%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 233,016
RPS	234.69	227.96	230.41	231.21	231.80	224.39	214.64	6.11%
YoY %	2.95%	-1.06%	-0.35%	-0.25%	3.30%	4.54%	-	-
Horiz. %	109.34%	106.21%	107.35%	107.72%	107.99%	104.54%	100.00%	-
EPS	17.79	16.65	16.82	16.73	21.05	21.50	21.63	-12.18%
YoY %	6.85%	-1.01%	0.54%	-20.52%	-2.09%	-0.60%	-	-
Horiz. %	82.25%	76.98%	77.76%	77.35%	97.32%	99.40%	100.00%	-
DPS	3.31	4.08	6.49	4.84	6.45	5.64	4.83	-22.21%
YoY %	-18.87%	-37.13%	34.09%	-24.96%	14.36%	16.77%	-	-
Horiz. %	68.53%	84.47%	134.37%	100.21%	133.54%	116.77%	100.00%	-
NAPS	1.1962	1.1263	1.1242	1.0851	1.0754	1.0327	1.0013	12.55%
YoY %	6.21%	0.19%	3.60%	0.90%	4.13%	3.14%	-	-
Horiz. %	119.46%	112.48%	112.27%	108.37%	107.40%	103.14%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	1.46	1.49	1.23	1.56	2.01	1.92	1.83	-
P/RPS	0.52	0.54	0.44	0.56	0.70	0.69	0.69	-17.14%
YoY %	-3.70%	22.73%	-21.43%	-20.00%	1.45%	0.00%	-	-
Horiz. %	75.36%	78.26%	63.77%	81.16%	101.45%	100.00%	100.00%	-
P/EPS	6.80	7.42	6.06	7.72	7.70	7.20	6.81	-0.09%
YoY %	-8.36%	22.44%	-21.50%	0.26%	6.94%	5.73%	-	-
Horiz. %	99.85%	108.96%	88.99%	113.36%	113.07%	105.73%	100.00%	-
EY	14.70	13.49	16.51	12.95	12.99	13.89	14.67	0.13%
YoY %	8.97%	-18.29%	27.49%	-0.31%	-6.48%	-5.32%	-	-
Horiz. %	100.20%	91.96%	112.54%	88.28%	88.55%	94.68%	100.00%	-
DY	2.74	3.30	6.37	3.74	3.98	3.65	3.28	-11.27%
YoY %	-16.97%	-48.19%	70.32%	-6.03%	9.04%	11.28%	-	-
Horiz. %	83.54%	100.61%	194.21%	114.02%	121.34%	111.28%	100.00%	-
P/NAPS	1.01	1.10	0.91	1.19	1.51	1.50	1.47	-22.08%
YoY %	-8.18%	20.88%	-23.53%	-21.19%	0.67%	2.04%	-	-
Horiz. %	68.71%	74.83%	61.90%	80.95%	102.72%	102.04%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	26/09/18	26/06/18	19/03/18	20/12/17	25/09/17	14/06/17	-
Price	1.48	1.43	1.28	1.52	1.75	1.96	1.89	-
P/RPS	0.52	0.52	0.46	0.54	0.61	0.70	0.71	-18.70%
YoY %	0.00%	13.04%	-14.81%	-11.48%	-12.86%	-1.41%	-	-
Horiz. %	73.24%	73.24%	64.79%	76.06%	85.92%	98.59%	100.00%	-
P/EPS	6.89	7.12	6.30	7.52	6.70	7.35	7.04	-1.42%
YoY %	-3.23%	13.02%	-16.22%	12.24%	-8.84%	4.40%	-	-
Horiz. %	97.87%	101.14%	89.49%	106.82%	95.17%	104.40%	100.00%	-
EY	14.51	14.05	15.86	13.29	14.92	13.61	14.21	1.39%
YoY %	3.27%	-11.41%	19.34%	-10.92%	9.63%	-4.22%	-	-
Horiz. %	102.11%	98.87%	111.61%	93.53%	105.00%	95.78%	100.00%	-
DY	2.70	3.44	6.12	3.84	4.57	3.57	3.17	-10.11%
YoY %	-21.51%	-43.79%	59.38%	-15.97%	28.01%	12.62%	-	-
Horiz. %	85.17%	108.52%	193.06%	121.14%	144.16%	112.62%	100.00%	-
P/NAPS	1.03	1.05	0.94	1.16	1.31	1.53	1.52	-22.79%
YoY %	-1.90%	11.70%	-18.97%	-11.45%	-14.38%	0.66%	-	-
Horiz. %	67.76%	69.08%	61.84%	76.32%	86.18%	100.66%	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