[POHUAT] YoY Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -16.12%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 510,893 418,338 358,742 342,181 372,749 351,566 331,276 7.48%
PBT 45,221 36,648 19,880 12,621 9,897 5,704 13,572 22.19%
Tax -8,206 -5,988 -3,174 -4,281 -1,384 -74 -1,572 31.67%
NP 37,014 30,660 16,705 8,340 8,513 5,629 12,000 20.63%
-
NP to SH 37,341 31,112 17,005 8,257 8,646 5,581 11,910 20.95%
-
Tax Rate 18.15% 16.34% 15.97% 33.92% 13.98% 1.30% 11.58% -
Total Cost 473,878 387,678 342,037 333,841 364,236 345,937 319,276 6.79%
-
Net Worth 226,054 196,567 165,041 147,314 134,552 128,540 131,886 9.38%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 17,076 8,539 4,283 - - - - -
Div Payout % 45.73% 27.45% 25.19% - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 226,054 196,567 165,041 147,314 134,552 128,540 131,886 9.38%
NOSH 213,460 106,742 107,086 107,145 108,083 113,441 113,362 11.11%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.25% 7.33% 4.66% 2.44% 2.28% 1.60% 3.62% -
ROE 16.52% 15.83% 10.30% 5.61% 6.43% 4.34% 9.03% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 239.34 391.91 335.00 319.36 344.87 309.91 292.23 -3.26%
EPS 17.49 29.15 15.88 7.71 8.00 4.92 10.51 8.85%
DPS 8.00 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.059 1.8415 1.5412 1.3749 1.2449 1.1331 1.1634 -1.55%
Adjusted Per Share Value based on latest NOSH - 106,722
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 192.79 157.86 135.37 129.13 140.66 132.67 125.01 7.48%
EPS 14.09 11.74 6.42 3.12 3.26 2.11 4.49 20.97%
DPS 6.44 3.22 1.62 0.00 0.00 0.00 0.00 -
NAPS 0.853 0.7418 0.6228 0.5559 0.5077 0.4851 0.4977 9.38%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.49 2.82 1.33 0.595 0.37 0.42 0.46 -
P/RPS 0.62 0.72 0.40 0.19 0.11 0.14 0.16 25.30%
P/EPS 8.52 9.68 8.38 7.72 4.63 8.54 4.38 11.71%
EY 11.74 10.34 11.94 12.95 21.62 11.71 22.84 -10.48%
DY 5.37 2.84 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.53 0.86 0.43 0.30 0.37 0.40 23.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 28/09/10 -
Price 1.53 2.90 1.39 0.61 0.39 0.40 0.45 -
P/RPS 0.64 0.74 0.41 0.19 0.11 0.13 0.15 27.32%
P/EPS 8.75 9.95 8.75 7.92 4.88 8.13 4.28 12.64%
EY 11.43 10.05 11.42 12.63 20.51 12.30 23.35 -11.21%
DY 5.23 2.76 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 0.90 0.44 0.31 0.35 0.39 24.29%

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