[POHUAT] YoY Annualized Quarter Result on 31-Jul-2019 [#3]

Announcement Date
20-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jul-2019 [#3]
Profit Trend
QoQ- -3.04%
YoY- 37.26%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 714,437 668,914 590,384 678,554 576,556 590,112 510,893 5.74%
PBT 99,089 56,544 49,764 58,977 41,546 60,516 45,221 13.96%
Tax -18,454 -8,870 -9,994 -10,893 -6,702 -10,534 -8,206 14.45%
NP 80,634 47,673 39,769 48,084 34,844 49,981 37,014 13.84%
-
NP to SH 80,634 47,673 39,769 48,090 35,037 50,574 37,341 13.68%
-
Tax Rate 18.62% 15.69% 20.08% 18.47% 16.13% 17.41% 18.15% -
Total Cost 633,802 621,241 550,614 630,470 541,712 540,130 473,878 4.96%
-
Net Worth 510,839 462,217 387,796 345,746 298,476 273,590 226,054 14.54%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 14,131 3,532 15,526 11,803 5,855 14,238 17,076 -3.10%
Div Payout % 17.53% 7.41% 39.04% 24.54% 16.71% 28.15% 45.73% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 510,839 462,217 387,796 345,746 298,476 273,590 226,054 14.54%
NOSH 278,299 278,299 245,454 236,739 233,232 213,575 213,460 4.51%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 11.29% 7.13% 6.74% 7.09% 6.04% 8.47% 7.25% -
ROE 15.78% 10.31% 10.26% 13.91% 11.74% 18.49% 16.52% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 269.63 252.45 253.50 306.59 262.59 276.30 239.34 2.00%
EPS 30.43 17.99 17.23 21.73 15.96 23.68 17.49 9.66%
DPS 5.33 1.33 6.67 5.33 2.67 6.67 8.00 -6.54%
NAPS 1.9279 1.7444 1.6651 1.5622 1.3594 1.281 1.059 10.49%
Adjusted Per Share Value based on latest NOSH - 236,739
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 269.60 252.42 222.79 256.06 217.57 222.68 192.79 5.74%
EPS 30.43 17.99 15.01 18.15 13.22 19.08 14.09 13.68%
DPS 5.33 1.33 5.86 4.45 2.21 5.37 6.44 -3.10%
NAPS 1.9277 1.7442 1.4634 1.3047 1.1263 1.0324 0.853 14.54%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.35 1.35 1.20 1.50 1.49 1.92 1.49 -
P/RPS 0.50 0.53 0.47 0.49 0.57 0.69 0.62 -3.52%
P/EPS 4.44 7.50 7.03 6.90 9.34 8.11 8.52 -10.28%
EY 22.54 13.33 14.23 14.49 10.71 12.33 11.74 11.47%
DY 3.95 0.99 5.56 3.56 1.79 3.47 5.37 -4.98%
P/NAPS 0.70 0.77 0.72 0.96 1.10 1.50 1.41 -11.01%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/09/22 28/09/21 15/09/20 20/09/19 26/09/18 25/09/17 26/09/16 -
Price 1.38 1.42 1.38 1.57 1.43 1.96 1.53 -
P/RPS 0.51 0.56 0.54 0.51 0.54 0.71 0.64 -3.71%
P/EPS 4.53 7.89 8.08 7.23 8.96 8.28 8.75 -10.38%
EY 22.05 12.67 12.37 13.84 11.16 12.08 11.43 11.56%
DY 3.86 0.94 4.83 3.40 1.86 3.40 5.23 -4.93%
P/NAPS 0.72 0.81 0.83 1.00 1.05 1.53 1.44 -10.90%

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