[POHUAT] YoY Annualized Quarter Result on 31-Jul-2017 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

25-Sep-2017

Admission Sponsor

Sponsor

Financial Year

31-Oct-2017

Quarter

31-Jul-2017 [#3]

Profit Trend

QoQ- -10.57%

YoY- 35.44%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Annualized Quarter Result
Revenue	590,384	678,554	576,556	590,112	510,893	418,338	358,742	8.64%
YoY %	-12.99%	17.69%	-2.30%	15.51%	22.12%	16.61%	-	-
Horiz. %	164.57%	189.15%	160.72%	164.49%	142.41%	116.61%	100.00%	-
PBT	49,764	58,977	41,546	60,516	45,221	36,648	19,880	16.50%
YoY %	-15.62%	41.96%	-31.35%	33.82%	23.39%	84.35%	-	-
Horiz. %	250.32%	296.66%	208.98%	304.41%	227.47%	184.35%	100.00%	-
Tax	-9,994	-10,893	-6,702	-10,534	-8,206	-5,988	-3,174	21.04%
YoY %	8.25%	-62.53%	36.38%	-28.37%	-37.04%	-88.66%	-	-
Horiz. %	314.87%	343.19%	211.15%	331.88%	258.54%	188.66%	100.00%	-
NP	39,769	48,084	34,844	49,981	37,014	30,660	16,705	15.53%
YoY %	-17.29%	38.00%	-30.29%	35.03%	20.72%	83.54%	-	-
Horiz. %	238.07%	287.84%	208.58%	299.20%	221.57%	183.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,769	48,090	35,037	50,574	37,341	31,112	17,005	15.19%
YoY %	-17.30%	37.25%	-30.72%	35.44%	20.02%	82.96%	-	-
Horiz. %	233.87%	282.80%	206.04%	297.41%	219.59%	182.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.08%	18.47%	16.13%	17.41%	18.15%	16.34%	15.97%	-
YoY %	8.72%	14.51%	-7.35%	-4.08%	11.08%	2.32%	-	-
Horiz. %	125.74%	115.65%	101.00%	109.02%	113.65%	102.32%	100.00%	-
Total Cost	550,614	630,470	541,712	540,130	473,878	387,678	342,037	8.25%
YoY %	-12.67%	16.38%	0.29%	13.98%	22.23%	13.34%	-	-
Horiz. %	160.98%	184.33%	158.38%	157.92%	138.55%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,796	345,746	298,476	273,590	226,054	196,567	165,041	15.28%
YoY %	12.16%	15.84%	9.10%	21.03%	15.00%	19.10%	-	-
Horiz. %	234.97%	209.49%	180.85%	165.77%	136.97%	119.10%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	15,526	11,803	5,855	14,238	17,076	8,539	4,283	23.91%
YoY %	31.54%	101.59%	-58.88%	-16.62%	99.98%	99.37%	-	-
Horiz. %	362.50%	275.58%	136.70%	332.43%	398.69%	199.37%	100.00%	-
Div Payout %	39.04%	24.54%	16.71%	28.15%	45.73%	27.45%	25.19%	-
YoY %	59.09%	46.86%	-40.64%	-38.44%	66.59%	8.97%	-	-
Horiz. %	154.98%	97.42%	66.34%	111.75%	181.54%	108.97%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	387,796	345,746	298,476	273,590	226,054	196,567	165,041	15.28%
YoY %	12.16%	15.84%	9.10%	21.03%	15.00%	19.10%	-	-
Horiz. %	234.97%	209.49%	180.85%	165.77%	136.97%	119.10%	100.00%	-
NOSH	245,454	236,739	233,232	213,575	213,460	106,742	107,086	14.81%
YoY %	3.68%	1.50%	9.20%	0.05%	99.98%	-0.32%	-	-
Horiz. %	229.21%	221.07%	217.80%	199.44%	199.34%	99.68%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	6.74%	7.09%	6.04%	8.47%	7.25%	7.33%	4.66%	-
YoY %	-4.94%	17.38%	-28.69%	16.83%	-1.09%	57.30%	-	-
Horiz. %	144.64%	152.15%	129.61%	181.76%	155.58%	157.30%	100.00%	-
ROE	10.26%	13.91%	11.74%	18.49%	16.52%	15.83%	10.30%	-
YoY %	-26.24%	18.48%	-36.51%	11.92%	4.36%	53.69%	-	-
Horiz. %	99.61%	135.05%	113.98%	179.51%	160.39%	153.69%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	253.50	306.59	262.59	276.30	239.34	391.91	335.00	-4.53%
YoY %	-17.32%	16.76%	-4.96%	15.44%	-38.93%	16.99%	-	-
Horiz. %	75.67%	91.52%	78.39%	82.48%	71.44%	116.99%	100.00%	-
EPS	17.23	21.73	15.96	23.68	17.49	29.15	15.88	1.36%
YoY %	-20.71%	36.15%	-32.60%	35.39%	-40.00%	83.56%	-	-
Horiz. %	108.50%	136.84%	100.50%	149.12%	110.14%	183.56%	100.00%	-
DPS	6.67	5.33	2.67	6.67	8.00	8.00	4.00	8.88%
YoY %	25.14%	99.63%	-59.97%	-16.62%	0.00%	100.00%	-	-
Horiz. %	166.75%	133.25%	66.75%	166.75%	200.00%	200.00%	100.00%	-
NAPS	1.6651	1.5622	1.3594	1.281	1.059	1.8415	1.5412	1.29%
YoY %	6.59%	14.92%	6.12%	20.96%	-42.49%	19.48%	-	-
Horiz. %	108.04%	101.36%	88.20%	83.12%	68.71%	119.48%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 213,628
RPS	222.79	256.06	217.57	222.68	192.79	157.86	135.37	8.64%
YoY %	-12.99%	17.69%	-2.29%	15.50%	22.13%	16.61%	-	-
Horiz. %	164.58%	189.16%	160.72%	164.50%	142.42%	116.61%	100.00%	-
EPS	15.01	18.15	13.22	19.08	14.09	11.74	6.42	15.19%
YoY %	-17.30%	37.29%	-30.71%	35.42%	20.02%	82.87%	-	-
Horiz. %	233.80%	282.71%	205.92%	297.20%	219.47%	182.87%	100.00%	-
DPS	5.86	4.45	2.21	5.37	6.44	3.22	1.62	23.87%
YoY %	31.69%	101.36%	-58.85%	-16.61%	100.00%	98.77%	-	-
Horiz. %	361.73%	274.69%	136.42%	331.48%	397.53%	198.77%	100.00%	-
NAPS	1.4634	1.3047	1.1263	1.0324	0.853	0.7418	0.6228	15.28%
YoY %	12.16%	15.84%	9.10%	21.03%	14.99%	19.11%	-	-
Horiz. %	234.97%	209.49%	180.84%	165.77%	136.96%	119.11%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	1.20	1.50	1.49	1.92	1.49	2.82	1.33	-
P/RPS	0.47	0.49	0.57	0.69	0.62	0.72	0.40	2.72%
YoY %	-4.08%	-14.04%	-17.39%	11.29%	-13.89%	80.00%	-	-
Horiz. %	117.50%	122.50%	142.50%	172.50%	155.00%	180.00%	100.00%	-
P/EPS	7.03	6.90	9.34	8.11	8.52	9.68	8.38	-2.88%
YoY %	1.88%	-26.12%	15.17%	-4.81%	-11.98%	15.51%	-	-
Horiz. %	83.89%	82.34%	111.46%	96.78%	101.67%	115.51%	100.00%	-
EY	14.23	14.49	10.71	12.33	11.74	10.34	11.94	2.96%
YoY %	-1.79%	35.29%	-13.14%	5.03%	13.54%	-13.40%	-	-
Horiz. %	119.18%	121.36%	89.70%	103.27%	98.32%	86.60%	100.00%	-
DY	5.56	3.56	1.79	3.47	5.37	2.84	3.01	10.75%
YoY %	56.18%	98.88%	-48.41%	-35.38%	89.08%	-5.65%	-	-
Horiz. %	184.72%	118.27%	59.47%	115.28%	178.41%	94.35%	100.00%	-
P/NAPS	0.72	0.96	1.10	1.50	1.41	1.53	0.86	-2.91%
YoY %	-25.00%	-12.73%	-26.67%	6.38%	-7.84%	77.91%	-	-
Horiz. %	83.72%	111.63%	127.91%	174.42%	163.95%	177.91%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	15/09/20	20/09/19	26/09/18	25/09/17	26/09/16	14/09/15	10/09/14	-
Price	1.38	1.57	1.43	1.96	1.53	2.90	1.39	-
P/RPS	0.54	0.51	0.54	0.71	0.64	0.74	0.41	4.69%
YoY %	5.88%	-5.56%	-23.94%	10.94%	-13.51%	80.49%	-	-
Horiz. %	131.71%	124.39%	131.71%	173.17%	156.10%	180.49%	100.00%	-
P/EPS	8.08	7.23	8.96	8.28	8.75	9.95	8.75	-1.31%
YoY %	11.76%	-19.31%	8.21%	-5.37%	-12.06%	13.71%	-	-
Horiz. %	92.34%	82.63%	102.40%	94.63%	100.00%	113.71%	100.00%	-
EY	12.37	13.84	11.16	12.08	11.43	10.05	11.42	1.33%
YoY %	-10.62%	24.01%	-7.62%	5.69%	13.73%	-12.00%	-	-
Horiz. %	108.32%	121.19%	97.72%	105.78%	100.09%	88.00%	100.00%	-
DY	4.83	3.40	1.86	3.40	5.23	2.76	2.88	8.99%
YoY %	42.06%	82.80%	-45.29%	-34.99%	89.49%	-4.17%	-	-
Horiz. %	167.71%	118.06%	64.58%	118.06%	181.60%	95.83%	100.00%	-
P/NAPS	0.83	1.00	1.05	1.53	1.44	1.57	0.90	-1.33%
YoY %	-17.00%	-4.76%	-31.37%	6.25%	-8.28%	74.44%	-	-
Horiz. %	92.22%	111.11%	116.67%	170.00%	160.00%	174.44%	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