[POHUAT] QoQ TTM Result on 31-Jul-2013 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -21.37%
YoY- 88.67%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 372,178 358,499 357,971 369,094 380,392 402,320 392,019 -3.41%
PBT 23,184 20,378 19,513 18,967 22,221 20,654 16,924 23.41%
Tax -2,802 -2,326 -2,936 -4,254 -3,526 -3,186 -2,082 21.96%
NP 20,382 18,052 16,577 14,713 18,695 17,468 14,842 23.61%
-
NP to SH 20,725 18,306 16,775 14,875 18,917 17,728 15,168 23.20%
-
Tax Rate 12.09% 11.41% 15.05% 22.43% 15.87% 15.43% 12.30% -
Total Cost 351,796 340,447 341,394 354,381 361,697 384,852 377,177 -4.55%
-
Net Worth 166,023 164,721 157,095 146,733 147,201 148,519 108,008 33.29%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 5,355 5,355 5,355 2,160 2,160 2,160 2,160 83.48%
Div Payout % 25.84% 29.26% 31.93% 14.52% 11.42% 12.19% 14.24% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 166,023 164,721 157,095 146,733 147,201 148,519 108,008 33.29%
NOSH 107,029 107,198 107,115 106,722 106,923 107,002 108,008 -0.60%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.48% 5.04% 4.63% 3.99% 4.91% 4.34% 3.79% -
ROE 12.48% 11.11% 10.68% 10.14% 12.85% 11.94% 14.04% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 347.73 334.42 334.19 345.84 355.76 375.99 362.95 -2.82%
EPS 19.36 17.08 15.66 13.94 17.69 16.57 14.04 23.95%
DPS 5.00 5.00 5.00 2.00 2.00 2.00 2.00 84.51%
NAPS 1.5512 1.5366 1.4666 1.3749 1.3767 1.388 1.00 34.10%
Adjusted Per Share Value based on latest NOSH - 106,722
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 140.44 135.28 135.08 139.28 143.54 151.82 147.93 -3.41%
EPS 7.82 6.91 6.33 5.61 7.14 6.69 5.72 23.25%
DPS 2.02 2.02 2.02 0.82 0.82 0.82 0.82 82.70%
NAPS 0.6265 0.6216 0.5928 0.5537 0.5555 0.5604 0.4076 33.29%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.26 1.03 0.735 0.595 0.465 0.425 0.40 -
P/RPS 0.36 0.31 0.22 0.17 0.13 0.11 0.11 120.91%
P/EPS 6.51 6.03 4.69 4.27 2.63 2.57 2.85 73.70%
EY 15.37 16.58 21.31 23.43 38.05 38.98 35.11 -42.43%
DY 3.97 4.85 6.80 3.36 4.30 4.71 5.00 -14.29%
P/NAPS 0.81 0.67 0.50 0.43 0.34 0.31 0.40 60.26%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 20/03/14 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 -
Price 1.26 1.48 1.00 0.61 0.595 0.46 0.38 -
P/RPS 0.36 0.44 0.30 0.18 0.17 0.12 0.10 135.44%
P/EPS 6.51 8.67 6.39 4.38 3.36 2.78 2.71 79.65%
EY 15.37 11.54 15.66 22.85 29.73 36.02 36.96 -44.37%
DY 3.97 3.38 5.00 3.28 3.36 4.35 5.26 -17.14%
P/NAPS 0.81 0.96 0.68 0.44 0.43 0.33 0.38 65.85%

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