[POHUAT] YoY Annualized Quarter Result on 31-Jul-2004 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 37.04%
YoY- -33.6%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 403,229 360,098 325,766 299,497 187,452 150,046 122,034 22.03%
PBT 14,337 5,750 -5,292 8,326 11,246 10,238 5,320 17.95%
Tax -1,733 -2,761 -2,540 -2,557 -2,557 -1,920 -786 14.07%
NP 12,604 2,989 -7,832 5,769 8,689 8,318 4,533 18.57%
-
NP to SH 12,192 2,349 -8,390 5,769 8,689 8,318 4,533 17.91%
-
Tax Rate 12.09% 48.02% - 30.71% 22.74% 18.75% 14.77% -
Total Cost 390,625 357,109 333,598 293,728 178,762 141,728 117,501 22.15%
-
Net Worth 117,467 103,696 96,009 99,920 90,603 82,818 77,293 7.22%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - 1,668 1,226 - - -
Div Payout % - - - 28.92% 14.11% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 117,467 103,696 96,009 99,920 90,603 82,818 77,293 7.22%
NOSH 87,251 87,227 87,281 86,887 45,991 46,010 46,008 11.25%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.13% 0.83% -2.40% 1.93% 4.64% 5.54% 3.71% -
ROE 10.38% 2.27% -8.74% 5.77% 9.59% 10.04% 5.87% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 462.14 412.83 373.24 344.70 407.58 326.12 265.25 9.69%
EPS 13.97 2.69 -9.61 6.64 18.89 18.08 9.85 5.99%
DPS 0.00 0.00 0.00 1.92 2.67 0.00 0.00 -
NAPS 1.3463 1.1888 1.10 1.15 1.97 1.80 1.68 -3.62%
Adjusted Per Share Value based on latest NOSH - 86,796
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 152.16 135.89 122.93 113.02 70.74 56.62 46.05 22.03%
EPS 4.60 0.89 -3.17 2.18 3.28 3.14 1.71 17.92%
DPS 0.00 0.00 0.00 0.63 0.46 0.00 0.00 -
NAPS 0.4433 0.3913 0.3623 0.3771 0.3419 0.3125 0.2917 7.22%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 0.68 0.43 0.58 0.95 1.53 1.18 0.00 -
P/RPS 0.15 0.10 0.16 0.28 0.38 0.36 0.00 -
P/EPS 4.87 15.97 -6.03 14.31 8.10 6.53 0.00 -
EY 20.55 6.26 -16.57 6.99 12.35 15.32 0.00 -
DY 0.00 0.00 0.00 2.02 1.74 0.00 0.00 -
P/NAPS 0.51 0.36 0.53 0.83 0.78 0.66 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 27/09/06 29/09/05 29/09/04 15/09/03 27/09/02 24/10/01 -
Price 0.55 0.42 0.60 0.80 1.19 1.12 0.00 -
P/RPS 0.12 0.10 0.16 0.23 0.29 0.34 0.00 -
P/EPS 3.94 15.59 -6.24 12.05 6.30 6.19 0.00 -
EY 25.41 6.41 -16.02 8.30 15.88 16.14 0.00 -
DY 0.00 0.00 0.00 2.40 2.24 0.00 0.00 -
P/NAPS 0.41 0.35 0.55 0.70 0.60 0.62 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