[POHUAT] YoY Annualized Quarter Result on 31-Jul-2018 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

26-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

31-Jul-2018 [#3]

Profit Trend

QoQ- 2.58%

YoY- -30.72%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Annualized Quarter Result
Revenue	668,914	590,384	678,554	576,556	590,112	510,893	418,338	8.12%
YoY %	13.30%	-12.99%	17.69%	-2.30%	15.51%	22.12%	-	-
Horiz. %	159.90%	141.13%	162.20%	137.82%	141.06%	122.12%	100.00%	-
PBT	56,544	49,764	58,977	41,546	60,516	45,221	36,648	7.48%
YoY %	13.62%	-15.62%	41.96%	-31.35%	33.82%	23.39%	-	-
Horiz. %	154.29%	135.79%	160.93%	113.36%	165.13%	123.39%	100.00%	-
Tax	-8,870	-9,994	-10,893	-6,702	-10,534	-8,206	-5,988	6.76%
YoY %	11.25%	8.25%	-62.53%	36.38%	-28.37%	-37.04%	-	-
Horiz. %	148.13%	166.90%	181.91%	111.92%	175.92%	137.04%	100.00%	-
NP	47,673	39,769	48,084	34,844	49,981	37,014	30,660	7.62%
YoY %	19.87%	-17.29%	38.00%	-30.29%	35.03%	20.72%	-	-
Horiz. %	155.49%	129.71%	156.83%	113.65%	163.02%	120.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,673	39,769	48,090	35,037	50,574	37,341	31,112	7.36%
YoY %	19.87%	-17.30%	37.25%	-30.72%	35.44%	20.02%	-	-
Horiz. %	153.23%	127.83%	154.57%	112.62%	162.55%	120.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.69%	20.08%	18.47%	16.13%	17.41%	18.15%	16.34%	-
YoY %	-21.86%	8.72%	14.51%	-7.35%	-4.08%	11.08%	-	-
Horiz. %	96.02%	122.89%	113.04%	98.71%	106.55%	111.08%	100.00%	-
Total Cost	621,241	550,614	630,470	541,712	540,130	473,878	387,678	8.16%
YoY %	12.83%	-12.67%	16.38%	0.29%	13.98%	22.23%	-	-
Horiz. %	160.25%	142.03%	162.63%	139.73%	139.32%	122.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	462,217	387,796	345,746	298,476	273,590	226,054	196,567	15.30%
YoY %	19.19%	12.16%	15.84%	9.10%	21.03%	15.00%	-	-
Horiz. %	235.14%	197.28%	175.89%	151.84%	139.18%	115.00%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	3,532	15,526	11,803	5,855	14,238	17,076	8,539	-13.67%
YoY %	-77.25%	31.54%	101.59%	-58.88%	-16.62%	99.98%	-	-
Horiz. %	41.36%	181.82%	138.22%	68.57%	166.74%	199.98%	100.00%	-
Div Payout %	7.41%	39.04%	24.54%	16.71%	28.15%	45.73%	27.45%	-
YoY %	-81.02%	59.09%	46.86%	-40.64%	-38.44%	66.59%	-	-
Horiz. %	26.99%	142.22%	89.40%	60.87%	102.55%	166.59%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	462,217	387,796	345,746	298,476	273,590	226,054	196,567	15.30%
YoY %	19.19%	12.16%	15.84%	9.10%	21.03%	15.00%	-	-
Horiz. %	235.14%	197.28%	175.89%	151.84%	139.18%	115.00%	100.00%	-
NOSH	278,299	245,454	236,739	233,232	213,575	213,460	106,742	17.30%
YoY %	13.38%	3.68%	1.50%	9.20%	0.05%	99.98%	-	-
Horiz. %	260.72%	229.95%	221.79%	218.50%	200.09%	199.98%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	7.13%	6.74%	7.09%	6.04%	8.47%	7.25%	7.33%	-
YoY %	5.79%	-4.94%	17.38%	-28.69%	16.83%	-1.09%	-	-
Horiz. %	97.27%	91.95%	96.73%	82.40%	115.55%	98.91%	100.00%	-
ROE	10.31%	10.26%	13.91%	11.74%	18.49%	16.52%	15.83%	-
YoY %	0.49%	-26.24%	18.48%	-36.51%	11.92%	4.36%	-	-
Horiz. %	65.13%	64.81%	87.87%	74.16%	116.80%	104.36%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	252.45	253.50	306.59	262.59	276.30	239.34	391.91	-7.06%
YoY %	-0.41%	-17.32%	16.76%	-4.96%	15.44%	-38.93%	-	-
Horiz. %	64.42%	64.68%	78.23%	67.00%	70.50%	61.07%	100.00%	-
EPS	17.99	17.23	21.73	15.96	23.68	17.49	29.15	-7.72%
YoY %	4.41%	-20.71%	36.15%	-32.60%	35.39%	-40.00%	-	-
Horiz. %	61.72%	59.11%	74.55%	54.75%	81.23%	60.00%	100.00%	-
DPS	1.33	6.67	5.33	2.67	6.67	8.00	8.00	-25.82%
YoY %	-80.06%	25.14%	99.63%	-59.97%	-16.62%	0.00%	-	-
Horiz. %	16.62%	83.38%	66.62%	33.38%	83.38%	100.00%	100.00%	-
NAPS	1.7444	1.6651	1.5622	1.3594	1.281	1.059	1.8415	-0.89%
YoY %	4.76%	6.59%	14.92%	6.12%	20.96%	-42.49%	-	-
Horiz. %	94.73%	90.42%	84.83%	73.82%	69.56%	57.51%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 233,232
RPS	240.36	212.14	243.82	207.17	212.04	183.58	150.32	8.12%
YoY %	13.30%	-12.99%	17.69%	-2.30%	15.50%	22.13%	-	-
Horiz. %	159.90%	141.13%	162.20%	137.82%	141.06%	122.13%	100.00%	-
EPS	17.13	14.29	17.28	12.59	18.17	13.42	11.18	7.36%
YoY %	19.87%	-17.30%	37.25%	-30.71%	35.39%	20.04%	-	-
Horiz. %	153.22%	127.82%	154.56%	112.61%	162.52%	120.04%	100.00%	-
DPS	1.27	5.58	4.24	2.10	5.12	6.14	3.07	-13.66%
YoY %	-77.24%	31.60%	101.90%	-58.98%	-16.61%	100.00%	-	-
Horiz. %	41.37%	181.76%	138.11%	68.40%	166.78%	200.00%	100.00%	-
NAPS	1.6609	1.3934	1.2424	1.0725	0.9831	0.8123	0.7063	15.30%
YoY %	19.20%	12.15%	15.84%	9.09%	21.03%	15.01%	-	-
Horiz. %	235.16%	197.28%	175.90%	151.85%	139.19%	115.01%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.35	1.20	1.50	1.49	1.92	1.49	2.82	-
P/RPS	0.53	0.47	0.49	0.57	0.69	0.62	0.72	-4.97%
YoY %	12.77%	-4.08%	-14.04%	-17.39%	11.29%	-13.89%	-	-
Horiz. %	73.61%	65.28%	68.06%	79.17%	95.83%	86.11%	100.00%	-
P/EPS	7.50	7.03	6.90	9.34	8.11	8.52	9.68	-4.15%
YoY %	6.69%	1.88%	-26.12%	15.17%	-4.81%	-11.98%	-	-
Horiz. %	77.48%	72.62%	71.28%	96.49%	83.78%	88.02%	100.00%	-
EY	13.33	14.23	14.49	10.71	12.33	11.74	10.34	4.32%
YoY %	-6.32%	-1.79%	35.29%	-13.14%	5.03%	13.54%	-	-
Horiz. %	128.92%	137.62%	140.14%	103.58%	119.25%	113.54%	100.00%	-
DY	0.99	5.56	3.56	1.79	3.47	5.37	2.84	-16.09%
YoY %	-82.19%	56.18%	98.88%	-48.41%	-35.38%	89.08%	-	-
Horiz. %	34.86%	195.77%	125.35%	63.03%	122.18%	189.08%	100.00%	-
P/NAPS	0.77	0.72	0.96	1.10	1.50	1.41	1.53	-10.80%
YoY %	6.94%	-25.00%	-12.73%	-26.67%	6.38%	-7.84%	-	-
Horiz. %	50.33%	47.06%	62.75%	71.90%	98.04%	92.16%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	15/09/20	20/09/19	26/09/18	25/09/17	26/09/16	14/09/15	-
Price	1.42	1.38	1.57	1.43	1.96	1.53	2.90	-
P/RPS	0.56	0.54	0.51	0.54	0.71	0.64	0.74	-4.53%
YoY %	3.70%	5.88%	-5.56%	-23.94%	10.94%	-13.51%	-	-
Horiz. %	75.68%	72.97%	68.92%	72.97%	95.95%	86.49%	100.00%	-
P/EPS	7.89	8.08	7.23	8.96	8.28	8.75	9.95	-3.78%
YoY %	-2.35%	11.76%	-19.31%	8.21%	-5.37%	-12.06%	-	-
Horiz. %	79.30%	81.21%	72.66%	90.05%	83.22%	87.94%	100.00%	-
EY	12.67	12.37	13.84	11.16	12.08	11.43	10.05	3.93%
YoY %	2.43%	-10.62%	24.01%	-7.62%	5.69%	13.73%	-	-
Horiz. %	126.07%	123.08%	137.71%	111.04%	120.20%	113.73%	100.00%	-
DY	0.94	4.83	3.40	1.86	3.40	5.23	2.76	-16.41%
YoY %	-80.54%	42.06%	82.80%	-45.29%	-34.99%	89.49%	-	-
Horiz. %	34.06%	175.00%	123.19%	67.39%	123.19%	189.49%	100.00%	-
P/NAPS	0.81	0.83	1.00	1.05	1.53	1.44	1.57	-10.43%
YoY %	-2.41%	-17.00%	-4.76%	-31.37%	6.25%	-8.28%	-	-
Horiz. %	51.59%	52.87%	63.69%	66.88%	97.45%	91.72%	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