[POHUAT] QoQ TTM Result on 31-Jul-2002 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 48.29%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 178,789 166,409 154,512 142,658 128,776 121,779 121,570 29.41%
PBT 13,658 12,667 12,160 9,600 7,026 5,315 6,380 66.33%
Tax -4,985 -4,015 -4,217 -2,786 -2,431 -2,504 -2,406 62.73%
NP 8,673 8,652 7,943 6,814 4,595 2,811 3,974 68.49%
-
NP to SH 8,673 8,652 7,943 6,814 4,595 2,811 3,974 68.49%
-
Tax Rate 36.50% 31.70% 34.68% 29.02% 34.60% 47.11% 37.71% -
Total Cost 170,116 157,757 146,569 135,844 124,181 118,968 117,596 27.99%
-
Net Worth 89,332 86,824 45,995 82,818 80,458 79,462 46,045 55.74%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 919 919 919 920 920 920 920 -0.07%
Div Payout % 10.61% 10.63% 11.58% 13.51% 20.04% 32.76% 23.17% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 89,332 86,824 45,995 82,818 80,458 79,462 46,045 55.74%
NOSH 46,047 45,938 45,995 46,010 45,976 46,051 46,045 0.00%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 4.85% 5.20% 5.14% 4.78% 3.57% 2.31% 3.27% -
ROE 9.71% 9.96% 17.27% 8.23% 5.71% 3.54% 8.63% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 388.27 362.24 335.93 310.06 280.09 264.44 264.02 29.41%
EPS 18.83 18.83 17.27 14.81 9.99 6.10 8.63 68.46%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.94 1.89 1.00 1.80 1.75 1.7255 1.00 55.73%
Adjusted Per Share Value based on latest NOSH - 46,010
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 67.47 62.80 58.31 53.83 48.59 45.95 45.88 29.40%
EPS 3.27 3.26 3.00 2.57 1.73 1.06 1.50 68.36%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.3371 0.3276 0.1736 0.3125 0.3036 0.2999 0.1738 55.71%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 1.04 1.09 1.16 1.18 1.34 0.00 0.00 -
P/RPS 0.27 0.30 0.35 0.38 0.48 0.00 0.00 -
P/EPS 5.52 5.79 6.72 7.97 13.41 0.00 0.00 -
EY 18.11 17.28 14.89 12.55 7.46 0.00 0.00 -
DY 1.92 1.83 1.72 1.69 1.49 0.00 0.00 -
P/NAPS 0.54 0.58 1.16 0.66 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 21/03/02 28/12/01 -
Price 1.36 1.06 1.03 1.12 1.20 1.20 0.00 -
P/RPS 0.35 0.29 0.31 0.36 0.43 0.45 0.00 -
P/EPS 7.22 5.63 5.96 7.56 12.01 19.66 0.00 -
EY 13.85 17.77 16.77 13.22 8.33 5.09 0.00 -
DY 1.47 1.89 1.94 1.79 1.67 1.67 0.00 -
P/NAPS 0.70 0.56 1.03 0.62 0.69 0.70 0.00 -

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
Post a Comment