[POHUAT] YoY Annualized Quarter Result on 31-Jan-2004 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -1.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 409,388 347,144 319,120 240,700 182,164 33,644 133,740 20.48%
PBT 20,472 3,900 6,704 6,316 9,868 1,960 12,100 9.15%
Tax -2,784 -2,116 -2,540 -2,224 -2,040 -712 -2,456 2.11%
NP 17,688 1,784 4,164 4,092 7,828 1,248 9,644 10.63%
-
NP to SH 17,880 1,084 4,164 4,092 7,828 1,248 9,644 10.83%
-
Tax Rate 13.60% 54.26% 37.89% 35.21% 20.67% 36.33% 20.30% -
Total Cost 391,700 345,360 314,956 236,608 174,336 32,396 124,096 21.10%
-
Net Worth 114,372 105,777 104,099 97,965 86,824 79,462 76,397 6.95%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 114,372 105,777 104,099 97,965 86,824 79,462 76,397 6.95%
NOSH 87,134 87,419 87,478 86,694 45,938 46,051 46,022 11.21%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 4.32% 0.51% 1.30% 1.70% 4.30% 3.71% 7.21% -
ROE 15.63% 1.02% 4.00% 4.18% 9.02% 1.57% 12.62% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 469.83 397.10 364.80 277.64 396.53 73.06 290.60 8.33%
EPS 20.52 1.24 4.76 4.72 17.04 2.71 20.96 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3126 1.21 1.19 1.13 1.89 1.7255 1.66 -3.83%
Adjusted Per Share Value based on latest NOSH - 86,694
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 147.10 124.74 114.67 86.49 65.46 12.09 48.06 20.48%
EPS 6.42 0.39 1.50 1.47 2.81 0.45 3.47 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.411 0.3801 0.3741 0.352 0.312 0.2855 0.2745 6.95%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 0.49 0.49 0.79 1.47 1.09 0.00 0.00 -
P/RPS 0.10 0.12 0.22 0.53 0.27 0.00 0.00 -
P/EPS 2.39 39.52 16.60 31.14 6.40 0.00 0.00 -
EY 41.88 2.53 6.03 3.21 15.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.66 1.30 0.58 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 27/03/06 30/03/05 30/03/04 28/03/03 21/03/02 29/03/01 -
Price 0.58 0.55 0.73 1.20 1.06 1.20 0.00 -
P/RPS 0.12 0.14 0.20 0.43 0.27 1.64 0.00 -
P/EPS 2.83 44.35 15.34 25.42 6.22 44.28 0.00 -
EY 35.38 2.25 6.52 3.93 16.08 2.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.61 1.06 0.56 0.70 0.00 -

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
Post a Comment