[POHUAT] YoY Cumulative Quarter Result on 31-Jul-2013 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 25.82%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 383,170 313,754 269,057 256,636 279,562 263,675 248,457 7.48%
PBT 33,916 27,486 14,910 9,466 7,423 4,278 10,179 22.19%
Tax -6,155 -4,491 -2,381 -3,211 -1,038 -56 -1,179 31.67%
NP 27,761 22,995 12,529 6,255 6,385 4,222 9,000 20.63%
-
NP to SH 28,006 23,334 12,754 6,193 6,485 4,186 8,933 20.95%
-
Tax Rate 18.15% 16.34% 15.97% 33.92% 13.98% 1.31% 11.58% -
Total Cost 355,409 290,759 256,528 250,381 273,177 259,453 239,457 6.79%
-
Net Worth 226,054 196,567 165,041 147,314 134,552 128,540 131,886 9.38%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 12,807 6,404 3,212 - - - - -
Div Payout % 45.73% 27.45% 25.19% - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 226,054 196,567 165,041 147,314 134,552 128,540 131,886 9.38%
NOSH 213,460 106,742 107,086 107,145 108,083 113,441 113,362 11.11%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.25% 7.33% 4.66% 2.44% 2.28% 1.60% 3.62% -
ROE 12.39% 11.87% 7.73% 4.20% 4.82% 3.26% 6.77% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 179.50 293.93 251.25 239.52 258.65 232.43 219.17 -3.27%
EPS 13.12 21.86 11.91 5.78 6.00 3.69 7.88 8.85%
DPS 6.00 6.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.059 1.8415 1.5412 1.3749 1.2449 1.1331 1.1634 -1.55%
Adjusted Per Share Value based on latest NOSH - 106,722
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 144.59 118.40 101.53 96.84 105.50 99.50 93.76 7.47%
EPS 10.57 8.81 4.81 2.34 2.45 1.58 3.37 20.96%
DPS 4.83 2.42 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.853 0.7418 0.6228 0.5559 0.5077 0.4851 0.4977 9.38%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.49 2.82 1.33 0.595 0.37 0.42 0.46 -
P/RPS 0.83 0.96 0.53 0.25 0.14 0.18 0.21 25.71%
P/EPS 11.36 12.90 11.17 10.29 6.17 11.38 5.84 11.71%
EY 8.81 7.75 8.95 9.71 16.22 8.79 17.13 -10.48%
DY 4.03 2.13 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.53 0.86 0.43 0.30 0.37 0.40 23.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 28/09/10 -
Price 1.53 2.90 1.39 0.61 0.39 0.40 0.45 -
P/RPS 0.85 0.99 0.55 0.25 0.15 0.17 0.21 26.21%
P/EPS 11.66 13.27 11.67 10.55 6.50 10.84 5.71 12.62%
EY 8.58 7.54 8.57 9.48 15.38 9.23 17.51 -11.19%
DY 3.92 2.07 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 0.90 0.44 0.31 0.35 0.39 24.29%

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