[POHUAT] YoY Annualized Quarter Result on 31-Oct-2012 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 75.42%
YoY- 171.58%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 453,932 377,174 357,971 392,019 359,290 355,661 329,648 5.47%
PBT 47,373 28,253 19,513 16,924 3,765 12,598 12,473 24.89%
Tax -8,794 -4,781 -2,936 -2,081 1,881 -1,819 -2,325 24.81%
NP 38,579 23,472 16,577 14,843 5,646 10,779 10,148 24.91%
-
NP to SH 39,185 23,803 16,775 15,168 5,585 10,725 9,937 25.67%
-
Tax Rate 18.56% 16.92% 15.05% 12.30% -49.96% 14.44% 18.64% -
Total Cost 415,353 353,702 341,394 377,176 353,644 344,882 319,500 4.46%
-
Net Worth 213,703 171,659 157,102 143,728 134,141 132,229 112,375 11.30%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 17,074 8,539 5,356 2,160 2,256 2,267 1,910 44.03%
Div Payout % 43.57% 35.87% 31.93% 14.25% 40.40% 21.14% 19.22% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 213,703 171,659 157,102 143,728 134,141 132,229 112,375 11.30%
NOSH 213,425 106,739 107,120 108,042 112,828 113,365 95,500 14.33%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.50% 6.22% 4.63% 3.79% 1.57% 3.03% 3.08% -
ROE 18.34% 13.87% 10.68% 10.55% 4.16% 8.11% 8.84% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 212.69 353.36 334.18 362.84 318.44 313.73 345.18 -7.75%
EPS 18.36 22.30 15.67 14.03 4.94 9.46 8.76 13.11%
DPS 8.00 8.00 5.00 2.00 2.00 2.00 2.00 25.97%
NAPS 1.0013 1.6082 1.4666 1.3303 1.1889 1.1664 1.1767 -2.65%
Adjusted Per Share Value based on latest NOSH - 108,008
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 171.30 142.33 135.08 147.93 135.58 134.21 124.40 5.47%
EPS 14.79 8.98 6.33 5.72 2.11 4.05 3.75 25.68%
DPS 6.44 3.22 2.02 0.82 0.85 0.86 0.72 44.05%
NAPS 0.8064 0.6478 0.5928 0.5424 0.5062 0.499 0.4241 11.29%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.49 1.33 0.735 0.40 0.415 0.46 0.54 -
P/RPS 0.70 0.38 0.22 0.11 0.13 0.15 0.16 27.87%
P/EPS 8.12 5.96 4.69 2.85 8.38 4.86 5.19 7.74%
EY 12.32 16.77 21.31 35.10 11.93 20.57 19.27 -7.18%
DY 5.37 6.02 6.80 5.00 4.82 4.35 3.70 6.40%
P/NAPS 1.49 0.83 0.50 0.30 0.35 0.39 0.46 21.62%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/15 24/12/14 31/12/13 27/12/12 29/12/11 30/12/10 24/12/09 -
Price 2.05 1.30 1.00 0.38 0.40 0.43 0.46 -
P/RPS 0.96 0.37 0.30 0.10 0.13 0.14 0.13 39.52%
P/EPS 11.17 5.83 6.39 2.71 8.08 4.55 4.42 16.70%
EY 8.96 17.15 15.66 36.94 12.37 22.00 22.62 -14.29%
DY 3.90 6.15 5.00 5.26 5.00 4.65 4.35 -1.80%
P/NAPS 2.05 0.81 0.68 0.29 0.34 0.37 0.39 31.84%

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