[POHUAT] QoQ TTM Result on 31-Oct-2015 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

31-Dec-2015

Admission Sponsor

Sponsor

Financial Year

31-Oct-2015

Quarter

31-Oct-2015 [#4]

Profit Trend

QoQ- 13.97%

YoY- 64.63%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
TTM Result
Revenue	523,348	510,198	499,898	453,933	421,870	398,492	386,758	22.36%
YoY %	2.58%	2.06%	10.13%	7.60%	5.87%	3.03%	-	-
Horiz. %	135.32%	131.92%	129.25%	117.37%	109.08%	103.03%	100.00%	-
PBT	53,803	53,717	53,592	47,373	40,829	33,048	31,146	44.01%
YoY %	0.16%	0.23%	13.13%	16.03%	23.54%	6.11%	-	-
Horiz. %	172.74%	172.47%	172.07%	152.10%	131.09%	106.11%	100.00%	-
Tax	-10,458	-9,837	-9,072	-8,795	-6,892	-5,838	-5,841	47.50%
YoY %	-6.31%	-8.43%	-3.15%	-27.61%	-18.05%	0.05%	-	-
Horiz. %	179.04%	168.41%	155.32%	150.57%	117.99%	99.95%	100.00%	-
NP	43,345	43,880	44,520	38,578	33,937	27,210	25,305	43.20%
YoY %	-1.22%	-1.44%	15.40%	13.68%	24.72%	7.53%	-	-
Horiz. %	171.29%	173.40%	175.93%	152.45%	134.11%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,857	44,492	45,144	39,186	34,384	27,638	25,667	42.97%
YoY %	-1.43%	-1.44%	15.20%	13.97%	24.41%	7.68%	-	-
Horiz. %	170.87%	173.34%	175.88%	152.67%	133.96%	107.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.44%	18.31%	16.93%	18.57%	16.88%	17.67%	18.75%	-
YoY %	6.17%	8.15%	-8.83%	10.01%	-4.47%	-5.76%	-	-
Horiz. %	103.68%	97.65%	90.29%	99.04%	90.03%	94.24%	100.00%	-
Total Cost	480,003	466,318	455,378	415,355	387,933	371,282	361,453	20.83%
YoY %	2.93%	2.40%	9.64%	7.07%	4.48%	2.72%	-	-
Horiz. %	132.80%	129.01%	125.99%	114.91%	107.33%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,123	216,515	221,948	213,615	196,500	189,075	185,862	13.97%
YoY %	4.44%	-2.45%	3.90%	8.71%	3.93%	1.73%	-	-
Horiz. %	121.66%	116.49%	119.42%	114.93%	105.72%	101.73%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	17,068	15,999	14,943	10,672	11,743	11,759	8,554	58.55%
YoY %	6.68%	7.07%	40.02%	-9.12%	-0.14%	37.47%	-	-
Horiz. %	199.53%	187.04%	174.69%	124.76%	137.28%	137.47%	100.00%	-
Div Payout %	38.92%	35.96%	33.10%	27.24%	34.15%	42.55%	33.33%	-
YoY %	8.23%	8.64%	21.51%	-20.23%	-19.74%	27.66%	-	-
Horiz. %	116.77%	107.89%	99.31%	81.73%	102.46%	127.66%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	226,123	216,515	221,948	213,615	196,500	189,075	185,862	13.97%
YoY %	4.44%	-2.45%	3.90%	8.71%	3.93%	1.73%	-	-
Horiz. %	121.66%	116.49%	119.42%	114.93%	105.72%	101.73%	100.00%	-
NOSH	213,525	213,021	213,534	213,337	106,706	106,816	106,762	58.80%
YoY %	0.24%	-0.24%	0.09%	99.93%	-0.10%	0.05%	-	-
Horiz. %	200.00%	199.53%	200.01%	199.82%	99.95%	100.05%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	8.28%	8.60%	8.91%	8.50%	8.04%	6.83%	6.54%	-
YoY %	-3.72%	-3.48%	4.82%	5.72%	17.72%	4.43%	-	-
Horiz. %	126.61%	131.50%	136.24%	129.97%	122.94%	104.43%	100.00%	-
ROE	19.40%	20.55%	20.34%	18.34%	17.50%	14.62%	13.81%	-
YoY %	-5.60%	1.03%	10.91%	4.80%	19.70%	5.87%	-	-
Horiz. %	140.48%	148.81%	147.28%	132.80%	126.72%	105.87%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	245.10	239.50	234.11	212.78	395.35	373.06	362.26	-22.94%
YoY %	2.34%	2.30%	10.02%	-46.18%	5.97%	2.98%	-	-
Horiz. %	67.66%	66.11%	64.62%	58.74%	109.13%	102.98%	100.00%	-
EPS	20.54	20.89	21.14	18.37	32.22	25.87	24.04	-9.96%
YoY %	-1.68%	-1.18%	15.08%	-42.99%	24.55%	7.61%	-	-
Horiz. %	85.44%	86.90%	87.94%	76.41%	134.03%	107.61%	100.00%	-
DPS	8.00	7.51	7.00	5.00	11.00	11.00	8.00	0.00%
YoY %	6.52%	7.29%	40.00%	-54.55%	0.00%	37.50%	-	-
Horiz. %	100.00%	93.88%	87.50%	62.50%	137.50%	137.50%	100.00%	-
NAPS	1.059	1.0164	1.0394	1.0013	1.8415	1.7701	1.7409	-28.22%
YoY %	4.19%	-2.21%	3.81%	-45.63%	4.03%	1.68%	-	-
Horiz. %	60.83%	58.38%	59.70%	57.52%	105.78%	101.68%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 213,337
RPS	197.49	192.53	188.64	171.30	159.20	150.37	145.95	22.36%
YoY %	2.58%	2.06%	10.12%	7.60%	5.87%	3.03%	-	-
Horiz. %	135.31%	131.92%	129.25%	117.37%	109.08%	103.03%	100.00%	-
EPS	16.55	16.79	17.04	14.79	12.98	10.43	9.69	42.93%
YoY %	-1.43%	-1.47%	15.21%	13.94%	24.45%	7.64%	-	-
Horiz. %	170.79%	173.27%	175.85%	152.63%	133.95%	107.64%	100.00%	-
DPS	6.44	6.04	5.64	4.03	4.43	4.44	3.23	58.47%
YoY %	6.62%	7.09%	39.95%	-9.03%	-0.23%	37.46%	-	-
Horiz. %	199.38%	187.00%	174.61%	124.77%	137.15%	137.46%	100.00%	-
NAPS	0.8533	0.817	0.8375	0.8061	0.7415	0.7135	0.7014	13.97%
YoY %	4.44%	-2.45%	3.90%	8.71%	3.92%	1.73%	-	-
Horiz. %	121.66%	116.48%	119.40%	114.93%	105.72%	101.73%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	1.49	1.51	1.68	1.49	2.82	1.99	1.75	-
P/RPS	0.61	0.63	0.72	0.70	0.71	0.53	0.48	17.34%
YoY %	-3.17%	-12.50%	2.86%	-1.41%	33.96%	10.42%	-	-
Horiz. %	127.08%	131.25%	150.00%	145.83%	147.92%	110.42%	100.00%	-
P/EPS	7.25	7.23	7.95	8.11	8.75	7.69	7.28	-0.27%
YoY %	0.28%	-9.06%	-1.97%	-7.31%	13.78%	5.63%	-	-
Horiz. %	99.59%	99.31%	109.20%	111.40%	120.19%	105.63%	100.00%	-
EY	13.78	13.83	12.58	12.33	11.43	13.00	13.74	0.19%
YoY %	-0.36%	9.94%	2.03%	7.87%	-12.08%	-5.39%	-	-
Horiz. %	100.29%	100.66%	91.56%	89.74%	83.19%	94.61%	100.00%	-
DY	5.37	4.97	4.17	3.36	3.90	5.53	4.57	11.36%
YoY %	8.05%	19.18%	24.11%	-13.85%	-29.48%	21.01%	-	-
Horiz. %	117.51%	108.75%	91.25%	73.52%	85.34%	121.01%	100.00%	-
P/NAPS	1.41	1.49	1.62	1.49	1.53	1.12	1.01	24.93%
YoY %	-5.37%	-8.02%	8.72%	-2.61%	36.61%	10.89%	-	-
Horiz. %	139.60%	147.52%	160.40%	147.52%	151.49%	110.89%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	26/09/16	30/06/16	22/03/16	31/12/15	14/09/15	29/06/15	19/03/15	-
Price	1.53	1.54	1.46	2.05	2.90	2.10	2.30	-
P/RPS	0.62	0.64	0.62	0.96	0.73	0.56	0.63	-1.06%
YoY %	-3.12%	3.23%	-35.42%	31.51%	30.36%	-11.11%	-	-
Horiz. %	98.41%	101.59%	98.41%	152.38%	115.87%	88.89%	100.00%	-
P/EPS	7.45	7.37	6.91	11.16	9.00	8.12	9.57	-15.38%
YoY %	1.09%	6.66%	-38.08%	24.00%	10.84%	-15.15%	-	-
Horiz. %	77.85%	77.01%	72.20%	116.61%	94.04%	84.85%	100.00%	-
EY	13.42	13.56	14.48	8.96	11.11	12.32	10.45	18.16%
YoY %	-1.03%	-6.35%	61.61%	-19.35%	-9.82%	17.89%	-	-
Horiz. %	128.42%	129.76%	138.56%	85.74%	106.32%	117.89%	100.00%	-
DY	5.23	4.88	4.79	2.44	3.79	5.24	3.48	31.23%
YoY %	7.17%	1.88%	96.31%	-35.62%	-27.67%	50.57%	-	-
Horiz. %	150.29%	140.23%	137.64%	70.11%	108.91%	150.57%	100.00%	-
P/NAPS	1.44	1.52	1.40	2.05	1.57	1.19	1.32	5.97%
YoY %	-5.26%	8.57%	-31.71%	30.57%	31.93%	-9.85%	-	-
Horiz. %	109.09%	115.15%	106.06%	155.30%	118.94%	90.15%	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