[POHUAT] YoY Annualized Quarter Result on 31-Jul-2021 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jul-2021 [#3]
Profit Trend
QoQ- 6.75%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 459,513 429,566 714,437 668,914 590,384 678,554 576,556 -3.70%
PBT 35,348 27,324 99,089 56,544 49,764 58,977 41,546 -2.65%
Tax -8,008 -6,094 -18,454 -8,870 -9,994 -10,893 -6,702 3.00%
NP 27,340 21,229 80,634 47,673 39,769 48,084 34,844 -3.95%
-
NP to SH 27,340 21,229 80,634 47,673 39,769 48,090 35,037 -4.04%
-
Tax Rate 22.65% 22.30% 18.62% 15.69% 20.08% 18.47% 16.13% -
Total Cost 432,173 408,337 633,802 621,241 550,614 630,470 541,712 -3.69%
-
Net Worth 524,194 524,591 510,839 462,217 387,796 345,746 298,476 9.83%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 21,197 17,664 14,131 3,532 15,526 11,803 5,855 23.89%
Div Payout % 77.53% 83.21% 17.53% 7.41% 39.04% 24.54% 16.71% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 524,194 524,591 510,839 462,217 387,796 345,746 298,476 9.83%
NOSH 278,299 278,299 278,299 278,299 245,454 236,739 233,232 2.98%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 5.95% 4.94% 11.29% 7.13% 6.74% 7.09% 6.04% -
ROE 5.22% 4.05% 15.78% 10.31% 10.26% 13.91% 11.74% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 173.42 162.12 269.63 252.45 253.50 306.59 262.59 -6.67%
EPS 10.32 8.01 30.43 17.99 17.23 21.73 15.96 -7.00%
DPS 8.00 6.67 5.33 1.33 6.67 5.33 2.67 20.04%
NAPS 1.9783 1.9798 1.9279 1.7444 1.6651 1.5622 1.3594 6.44%
Adjusted Per Share Value based on latest NOSH - 278,299
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 165.11 154.35 256.71 240.36 212.14 243.82 207.17 -3.70%
EPS 9.82 7.63 28.97 17.13 14.29 17.28 12.59 -4.05%
DPS 7.62 6.35 5.08 1.27 5.58 4.24 2.10 23.93%
NAPS 1.8836 1.885 1.8356 1.6609 1.3934 1.2424 1.0725 9.83%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.43 1.29 1.35 1.35 1.20 1.50 1.49 -
P/RPS 0.82 0.80 0.50 0.53 0.47 0.49 0.57 6.24%
P/EPS 13.86 16.10 4.44 7.50 7.03 6.90 9.34 6.79%
EY 7.22 6.21 22.54 13.33 14.23 14.49 10.71 -6.35%
DY 5.59 5.17 3.95 0.99 5.56 3.56 1.79 20.87%
P/NAPS 0.72 0.65 0.70 0.77 0.72 0.96 1.10 -6.81%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 12/09/24 26/09/23 29/09/22 28/09/21 15/09/20 20/09/19 26/09/18 -
Price 1.33 1.30 1.38 1.42 1.38 1.57 1.43 -
P/RPS 0.77 0.80 0.51 0.56 0.54 0.51 0.54 6.08%
P/EPS 12.89 16.23 4.53 7.89 8.08 7.23 8.96 6.24%
EY 7.76 6.16 22.05 12.67 12.37 13.84 11.16 -5.87%
DY 6.02 5.13 3.86 0.94 4.83 3.40 1.86 21.60%
P/NAPS 0.67 0.66 0.72 0.81 0.83 1.00 1.05 -7.20%

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