[POHUAT] QoQ TTM Result on 31-Oct-2017 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

20-Dec-2017

Admission Sponsor

Sponsor

Financial Year

31-Oct-2017

Quarter

31-Oct-2017 [#4]

Profit Trend

QoQ- -2.14%

YoY- 18.5%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
TTM Result
Revenue	604,102	610,584	612,701	614,269	594,634	568,802	547,619	6.78%
YoY %	-1.06%	-0.35%	-0.26%	3.30%	4.54%	3.87%	-	-
Horiz. %	110.31%	111.50%	111.88%	112.17%	108.59%	103.87%	100.00%	-
PBT	52,987	54,158	55,724	67,214	70,085	70,651	61,897	-9.86%
YoY %	-2.16%	-2.81%	-17.09%	-4.10%	-0.80%	14.14%	-	-
Horiz. %	85.61%	87.50%	90.03%	108.59%	113.23%	114.14%	100.00%	-
Tax	-8,562	-9,457	-11,367	-11,437	-13,597	-13,686	-11,645	-18.58%
YoY %	9.46%	16.80%	0.61%	15.89%	0.65%	-17.53%	-	-
Horiz. %	73.53%	81.21%	97.61%	98.21%	116.76%	117.53%	100.00%	-
NP	44,425	44,701	44,357	55,777	56,488	56,965	50,252	-7.90%
YoY %	-0.62%	0.78%	-20.47%	-1.26%	-0.84%	13.36%	-	-
Horiz. %	88.40%	88.95%	88.27%	110.99%	112.41%	113.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,119	44,575	44,341	55,771	56,988	57,325	50,598	-8.75%
YoY %	-1.02%	0.53%	-20.49%	-2.14%	-0.59%	13.29%	-	-
Horiz. %	87.20%	88.10%	87.63%	110.22%	112.63%	113.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.16%	17.46%	20.40%	17.02%	19.40%	19.37%	18.81%	-
YoY %	-7.45%	-14.41%	19.86%	-12.27%	0.15%	2.98%	-	-
Horiz. %	85.91%	92.82%	108.45%	90.48%	103.14%	102.98%	100.00%	-
Total Cost	559,677	565,883	568,344	558,492	538,146	511,837	497,367	8.21%
YoY %	-1.10%	-0.43%	1.76%	3.78%	5.14%	2.91%	-	-
Horiz. %	112.53%	113.78%	114.27%	112.29%	108.20%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,476	297,905	287,555	284,985	273,657	265,331	265,630	8.10%
YoY %	0.19%	3.60%	0.90%	4.14%	3.14%	-0.11%	-	-
Horiz. %	112.37%	112.15%	108.25%	107.29%	103.02%	99.89%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	10,801	17,210	12,818	17,088	14,947	12,809	17,069	-26.35%
YoY %	-37.24%	34.26%	-24.99%	14.32%	16.69%	-24.96%	-	-
Horiz. %	63.28%	100.83%	75.10%	100.11%	87.57%	75.04%	100.00%	-
Div Payout %	24.48%	38.61%	28.91%	30.64%	26.23%	22.35%	33.74%	-
YoY %	-36.60%	33.55%	-5.65%	16.81%	17.36%	-33.76%	-	-
Horiz. %	72.55%	114.43%	85.68%	90.81%	77.74%	66.24%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	298,476	297,905	287,555	284,985	273,657	265,331	265,630	8.10%
YoY %	0.19%	3.60%	0.90%	4.14%	3.14%	-0.11%	-	-
Horiz. %	112.37%	112.15%	108.25%	107.29%	103.02%	99.89%	100.00%	-
NOSH	233,232	233,232	233,016	213,664	213,628	226,805	226,805	1.88%
YoY %	0.00%	0.09%	9.06%	0.02%	-5.81%	0.00%	-	-
Horiz. %	102.83%	102.83%	102.74%	94.21%	94.19%	100.00%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	7.35%	7.32%	7.24%	9.08%	9.50%	10.01%	9.18%	-
YoY %	0.41%	1.10%	-20.26%	-4.42%	-5.09%	9.04%	-	-
Horiz. %	80.07%	79.74%	78.87%	98.91%	103.49%	109.04%	100.00%	-
ROE	14.78%	14.96%	15.42%	19.57%	20.82%	21.61%	19.05%	-
YoY %	-1.20%	-2.98%	-21.21%	-6.00%	-3.66%	13.44%	-	-
Horiz. %	77.59%	78.53%	80.94%	102.73%	109.29%	113.44%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	275.14	278.09	279.21	287.49	278.35	266.45	256.52	4.79%
YoY %	-1.06%	-0.40%	-2.88%	3.28%	4.47%	3.87%	-	-
Horiz. %	107.26%	108.41%	108.85%	112.07%	108.51%	103.87%	100.00%	-
EPS	20.09	20.30	20.21	26.10	26.68	26.85	23.70	-10.45%
YoY %	-1.03%	0.45%	-22.57%	-2.17%	-0.63%	13.29%	-	-
Horiz. %	84.77%	85.65%	85.27%	110.13%	112.57%	113.29%	100.00%	-
DPS	4.92	7.84	5.84	8.00	7.00	6.00	8.00	-27.74%
YoY %	-37.24%	34.25%	-27.00%	14.29%	16.67%	-25.00%	-	-
Horiz. %	61.50%	98.00%	73.00%	100.00%	87.50%	75.00%	100.00%	-
NAPS	1.3594	1.3568	1.3104	1.3338	1.281	1.2429	1.2443	6.09%
YoY %	0.19%	3.54%	-1.75%	4.12%	3.07%	-0.11%	-	-
Horiz. %	109.25%	109.04%	105.31%	107.19%	102.95%	99.89%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 213,664
RPS	217.07	219.40	220.16	220.72	213.67	204.38	196.77	6.78%
YoY %	-1.06%	-0.35%	-0.25%	3.30%	4.55%	3.87%	-	-
Horiz. %	110.32%	111.50%	111.89%	112.17%	108.59%	103.87%	100.00%	-
EPS	15.85	16.02	15.93	20.04	20.48	20.60	18.18	-8.76%
YoY %	-1.06%	0.56%	-20.51%	-2.15%	-0.58%	13.31%	-	-
Horiz. %	87.18%	88.12%	87.62%	110.23%	112.65%	113.31%	100.00%	-
DPS	3.88	6.18	4.61	6.14	5.37	4.60	6.13	-26.34%
YoY %	-37.22%	34.06%	-24.92%	14.34%	16.74%	-24.96%	-	-
Horiz. %	63.30%	100.82%	75.20%	100.16%	87.60%	75.04%	100.00%	-
NAPS	1.0725	1.0704	1.0333	1.024	0.9833	0.9534	0.9545	8.10%
YoY %	0.20%	3.59%	0.91%	4.14%	3.14%	-0.12%	-	-
Horiz. %	112.36%	112.14%	108.26%	107.28%	103.02%	99.88%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	1.49	1.23	1.56	2.01	1.92	1.83	1.85	-
P/RPS	0.54	0.44	0.56	0.70	0.69	0.69	0.72	-17.49%
YoY %	22.73%	-21.43%	-20.00%	1.45%	0.00%	-4.17%	-	-
Horiz. %	75.00%	61.11%	77.78%	97.22%	95.83%	95.83%	100.00%	-
P/EPS	7.42	6.06	7.72	7.70	7.20	6.81	7.81	-3.36%
YoY %	22.44%	-21.50%	0.26%	6.94%	5.73%	-12.80%	-	-
Horiz. %	95.01%	77.59%	98.85%	98.59%	92.19%	87.20%	100.00%	-
EY	13.49	16.51	12.95	12.99	13.89	14.67	12.81	3.51%
YoY %	-18.29%	27.49%	-0.31%	-6.48%	-5.32%	14.52%	-	-
Horiz. %	105.31%	128.88%	101.09%	101.41%	108.43%	114.52%	100.00%	-
DY	3.30	6.37	3.74	3.98	3.65	3.28	4.32	-16.47%
YoY %	-48.19%	70.32%	-6.03%	9.04%	11.28%	-24.07%	-	-
Horiz. %	76.39%	147.45%	86.57%	92.13%	84.49%	75.93%	100.00%	-
P/NAPS	1.10	0.91	1.19	1.51	1.50	1.47	1.49	-18.36%
YoY %	20.88%	-23.53%	-21.19%	0.67%	2.04%	-1.34%	-	-
Horiz. %	73.83%	61.07%	79.87%	101.34%	100.67%	98.66%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	26/09/18	26/06/18	19/03/18	20/12/17	25/09/17	14/06/17	22/03/17	-
Price	1.43	1.28	1.52	1.75	1.96	1.89	2.01	-
P/RPS	0.52	0.46	0.54	0.61	0.70	0.71	0.78	-23.74%
YoY %	13.04%	-14.81%	-11.48%	-12.86%	-1.41%	-8.97%	-	-
Horiz. %	66.67%	58.97%	69.23%	78.21%	89.74%	91.03%	100.00%	-
P/EPS	7.12	6.30	7.52	6.70	7.35	7.04	8.48	-11.02%
YoY %	13.02%	-16.22%	12.24%	-8.84%	4.40%	-16.98%	-	-
Horiz. %	83.96%	74.29%	88.68%	79.01%	86.67%	83.02%	100.00%	-
EY	14.05	15.86	13.29	14.92	13.61	14.21	11.79	12.43%
YoY %	-11.41%	19.34%	-10.92%	9.63%	-4.22%	20.53%	-	-
Horiz. %	119.17%	134.52%	112.72%	126.55%	115.44%	120.53%	100.00%	-
DY	3.44	6.12	3.84	4.57	3.57	3.17	3.98	-9.28%
YoY %	-43.79%	59.38%	-15.97%	28.01%	12.62%	-20.35%	-	-
Horiz. %	86.43%	153.77%	96.48%	114.82%	89.70%	79.65%	100.00%	-
P/NAPS	1.05	0.94	1.16	1.31	1.53	1.52	1.62	-25.16%
YoY %	11.70%	-18.97%	-11.45%	-14.38%	0.66%	-6.17%	-	-
Horiz. %	64.81%	58.02%	71.60%	80.86%	94.44%	93.83%	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