[POHUAT] QoQ TTM Result on 31-Oct-2002 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 16.57%
YoY- 99.87%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 182,487 178,789 166,409 154,512 142,658 128,776 121,779 31.04%
PBT 12,980 13,658 12,667 12,160 9,600 7,026 5,315 81.64%
Tax -4,695 -4,985 -4,015 -4,217 -2,786 -2,431 -2,504 52.23%
NP 8,285 8,673 8,652 7,943 6,814 4,595 2,811 105.97%
-
NP to SH 8,285 8,673 8,652 7,943 6,814 4,595 2,811 105.97%
-
Tax Rate 36.17% 36.50% 31.70% 34.68% 29.02% 34.60% 47.11% -
Total Cost 174,202 170,116 157,757 146,569 135,844 124,181 118,968 29.03%
-
Net Worth 90,579 89,332 86,824 45,995 82,818 80,458 79,462 9.14%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 1,839 919 919 919 920 920 920 58.88%
Div Payout % 22.20% 10.61% 10.63% 11.58% 13.51% 20.04% 32.76% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 90,579 89,332 86,824 45,995 82,818 80,458 79,462 9.14%
NOSH 45,979 46,047 45,938 45,995 46,010 45,976 46,051 -0.10%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.54% 4.85% 5.20% 5.14% 4.78% 3.57% 2.31% -
ROE 9.15% 9.71% 9.96% 17.27% 8.23% 5.71% 3.54% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 396.89 388.27 362.24 335.93 310.06 280.09 264.44 31.18%
EPS 18.02 18.83 18.83 17.27 14.81 9.99 6.10 106.29%
DPS 4.00 2.00 2.00 2.00 2.00 2.00 2.00 58.94%
NAPS 1.97 1.94 1.89 1.00 1.80 1.75 1.7255 9.26%
Adjusted Per Share Value based on latest NOSH - 45,995
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 65.57 64.24 59.79 55.52 51.26 46.27 43.76 31.04%
EPS 2.98 3.12 3.11 2.85 2.45 1.65 1.01 106.12%
DPS 0.66 0.33 0.33 0.33 0.33 0.33 0.33 58.94%
NAPS 0.3255 0.321 0.312 0.1653 0.2976 0.2891 0.2855 9.16%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.53 1.04 1.09 1.16 1.18 1.34 0.00 -
P/RPS 0.39 0.27 0.30 0.35 0.38 0.48 0.00 -
P/EPS 8.49 5.52 5.79 6.72 7.97 13.41 0.00 -
EY 11.78 18.11 17.28 14.89 12.55 7.46 0.00 -
DY 2.61 1.92 1.83 1.72 1.69 1.49 0.00 -
P/NAPS 0.78 0.54 0.58 1.16 0.66 0.77 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 21/03/02 -
Price 1.19 1.36 1.06 1.03 1.12 1.20 1.20 -
P/RPS 0.30 0.35 0.29 0.31 0.36 0.43 0.45 -23.74%
P/EPS 6.60 7.22 5.63 5.96 7.56 12.01 19.66 -51.79%
EY 15.14 13.85 17.77 16.77 13.22 8.33 5.09 107.23%
DY 3.36 1.47 1.89 1.94 1.79 1.67 1.67 59.57%
P/NAPS 0.60 0.70 0.56 1.03 0.62 0.69 0.70 -9.79%

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