[POHUAT] QoQ TTM Result on 31-Oct-2009 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
24-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- -26.35%
YoY- 41.79%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 328,490 318,258 309,376 329,647 355,368 372,367 389,070 -10.69%
PBT 10,112 7,785 8,174 12,474 15,480 15,194 12,416 -12.82%
Tax -3,012 -2,810 -2,767 -2,326 -2,015 -2,411 -2,605 10.19%
NP 7,100 4,975 5,407 10,148 13,465 12,783 9,811 -19.44%
-
NP to SH 6,933 4,863 5,219 9,938 13,494 12,573 9,537 -19.19%
-
Tax Rate 29.79% 36.10% 33.85% 18.65% 13.02% 15.87% 20.98% -
Total Cost 321,390 313,283 303,969 319,499 341,903 359,584 379,259 -10.47%
-
Net Worth 131,884 127,769 134,392 120,941 138,164 136,412 135,851 -1.96%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 2,049 2,049 2,049 2,049 1,742 1,742 1,742 11.46%
Div Payout % 29.56% 42.14% 39.27% 20.62% 12.91% 13.86% 18.27% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 131,884 127,769 134,392 120,941 138,164 136,412 135,851 -1.96%
NOSH 113,361 112,790 113,584 102,466 87,296 87,236 87,257 19.11%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.16% 1.56% 1.75% 3.08% 3.79% 3.43% 2.52% -
ROE 5.26% 3.81% 3.88% 8.22% 9.77% 9.22% 7.02% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 289.77 282.17 272.38 321.71 407.08 426.85 445.89 -25.03%
EPS 6.12 4.31 4.59 9.70 15.46 14.41 10.93 -32.13%
DPS 1.81 1.82 1.80 2.00 2.00 2.00 2.00 -6.45%
NAPS 1.1634 1.1328 1.1832 1.1803 1.5827 1.5637 1.5569 -17.69%
Adjusted Per Share Value based on latest NOSH - 102,466
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 118.03 114.36 111.17 118.45 127.69 133.80 139.80 -10.69%
EPS 2.49 1.75 1.88 3.57 4.85 4.52 3.43 -19.27%
DPS 0.74 0.74 0.74 0.74 0.63 0.63 0.63 11.35%
NAPS 0.4739 0.4591 0.4829 0.4346 0.4965 0.4902 0.4881 -1.95%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.46 0.55 0.49 0.54 0.62 0.56 0.37 -
P/RPS 0.16 0.19 0.18 0.17 0.15 0.13 0.08 58.94%
P/EPS 7.52 12.76 10.66 5.57 4.01 3.89 3.39 70.33%
EY 13.30 7.84 9.38 17.96 24.93 25.74 29.54 -41.34%
DY 3.93 3.30 3.68 3.70 3.23 3.57 5.41 -19.23%
P/NAPS 0.40 0.49 0.41 0.46 0.39 0.36 0.24 40.70%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 28/06/10 29/03/10 24/12/09 28/09/09 30/06/09 30/03/09 -
Price 0.45 0.48 0.54 0.46 0.55 0.55 0.40 -
P/RPS 0.16 0.17 0.20 0.14 0.14 0.13 0.09 46.90%
P/EPS 7.36 11.13 11.75 4.74 3.56 3.82 3.66 59.52%
EY 13.59 8.98 8.51 21.08 28.10 26.20 27.32 -37.29%
DY 4.02 3.79 3.34 4.35 3.64 3.64 5.00 -13.57%
P/NAPS 0.39 0.42 0.46 0.39 0.35 0.35 0.26 31.13%

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