[POHUAT] YoY Annualized Quarter Result on 31-Jul-2014 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
10-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- -4.16%
YoY- 105.94%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 590,112 510,893 418,338 358,742 342,181 372,749 351,566 9.00%
PBT 60,516 45,221 36,648 19,880 12,621 9,897 5,704 48.18%
Tax -10,534 -8,206 -5,988 -3,174 -4,281 -1,384 -74 128.33%
NP 49,981 37,014 30,660 16,705 8,340 8,513 5,629 43.85%
-
NP to SH 50,574 37,341 31,112 17,005 8,257 8,646 5,581 44.34%
-
Tax Rate 17.41% 18.15% 16.34% 15.97% 33.92% 13.98% 1.30% -
Total Cost 540,130 473,878 387,678 342,037 333,841 364,236 345,937 7.70%
-
Net Worth 273,590 226,054 196,567 165,041 147,314 134,552 128,540 13.40%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 14,238 17,076 8,539 4,283 - - - -
Div Payout % 28.15% 45.73% 27.45% 25.19% - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 273,590 226,054 196,567 165,041 147,314 134,552 128,540 13.40%
NOSH 213,575 213,460 106,742 107,086 107,145 108,083 113,441 11.11%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 8.47% 7.25% 7.33% 4.66% 2.44% 2.28% 1.60% -
ROE 18.49% 16.52% 15.83% 10.30% 5.61% 6.43% 4.34% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 276.30 239.34 391.91 335.00 319.36 344.87 309.91 -1.89%
EPS 23.68 17.49 29.15 15.88 7.71 8.00 4.92 29.90%
DPS 6.67 8.00 8.00 4.00 0.00 0.00 0.00 -
NAPS 1.281 1.059 1.8415 1.5412 1.3749 1.2449 1.1331 2.06%
Adjusted Per Share Value based on latest NOSH - 107,237
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 222.68 192.79 157.86 135.37 129.13 140.66 132.67 9.00%
EPS 19.08 14.09 11.74 6.42 3.12 3.26 2.11 44.29%
DPS 5.37 6.44 3.22 1.62 0.00 0.00 0.00 -
NAPS 1.0324 0.853 0.7418 0.6228 0.5559 0.5077 0.4851 13.40%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.92 1.49 2.82 1.33 0.595 0.37 0.42 -
P/RPS 0.69 0.62 0.72 0.40 0.19 0.11 0.14 30.42%
P/EPS 8.11 8.52 9.68 8.38 7.72 4.63 8.54 -0.85%
EY 12.33 11.74 10.34 11.94 12.95 21.62 11.71 0.86%
DY 3.47 5.37 2.84 3.01 0.00 0.00 0.00 -
P/NAPS 1.50 1.41 1.53 0.86 0.43 0.30 0.37 26.24%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 25/09/17 26/09/16 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 -
Price 1.96 1.53 2.90 1.39 0.61 0.39 0.40 -
P/RPS 0.71 0.64 0.74 0.41 0.19 0.11 0.13 32.67%
P/EPS 8.28 8.75 9.95 8.75 7.92 4.88 8.13 0.30%
EY 12.08 11.43 10.05 11.42 12.63 20.51 12.30 -0.30%
DY 3.40 5.23 2.76 2.88 0.00 0.00 0.00 -
P/NAPS 1.53 1.44 1.57 0.90 0.44 0.31 0.35 27.84%

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