[POHUAT] YoY Cumulative Quarter Result on 31-Oct-2013 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 170.87%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 535,219 453,932 377,174 357,971 392,019 359,290 355,661 7.04%
PBT 58,614 47,373 28,253 19,513 16,924 3,765 12,598 29.17%
Tax -11,851 -8,794 -4,781 -2,936 -2,081 1,881 -1,819 36.62%
NP 46,763 38,579 23,472 16,577 14,843 5,646 10,779 27.68%
-
NP to SH 47,064 39,185 23,803 16,775 15,168 5,585 10,725 27.92%
-
Tax Rate 20.22% 18.56% 16.92% 15.05% 12.30% -49.96% 14.44% -
Total Cost 488,456 415,353 353,702 341,394 377,176 353,644 344,882 5.96%
-
Net Worth 243,294 213,703 171,659 157,102 143,728 134,141 132,229 10.68%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 17,077 17,074 8,539 5,356 2,160 2,256 2,267 39.96%
Div Payout % 36.29% 43.57% 35.87% 31.93% 14.25% 40.40% 21.14% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 243,294 213,703 171,659 157,102 143,728 134,141 132,229 10.68%
NOSH 226,805 213,425 106,739 107,120 108,042 112,828 113,365 12.24%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.74% 8.50% 6.22% 4.63% 3.79% 1.57% 3.03% -
ROE 19.34% 18.34% 13.87% 10.68% 10.55% 4.16% 8.11% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 250.72 212.69 353.36 334.18 362.84 318.44 313.73 -3.66%
EPS 22.05 18.36 22.30 15.67 14.03 4.94 9.46 15.13%
DPS 8.00 8.00 8.00 5.00 2.00 2.00 2.00 25.96%
NAPS 1.1397 1.0013 1.6082 1.4666 1.3303 1.1889 1.1664 -0.38%
Adjusted Per Share Value based on latest NOSH - 107,115
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 192.32 163.11 135.53 128.63 140.86 129.10 127.80 7.04%
EPS 16.91 14.08 8.55 6.03 5.45 2.01 3.85 27.94%
DPS 6.14 6.14 3.07 1.92 0.78 0.81 0.81 40.11%
NAPS 0.8742 0.7679 0.6168 0.5645 0.5165 0.482 0.4751 10.68%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.57 1.49 1.33 0.735 0.40 0.415 0.46 -
P/RPS 0.63 0.70 0.38 0.22 0.11 0.13 0.15 26.99%
P/EPS 7.12 8.12 5.96 4.69 2.85 8.38 4.86 6.56%
EY 14.04 12.32 16.77 21.31 35.10 11.93 20.57 -6.16%
DY 5.10 5.37 6.02 6.80 5.00 4.82 4.35 2.68%
P/NAPS 1.38 1.49 0.83 0.50 0.30 0.35 0.39 23.42%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 31/12/15 24/12/14 31/12/13 27/12/12 29/12/11 30/12/10 -
Price 1.68 2.05 1.30 1.00 0.38 0.40 0.43 -
P/RPS 0.67 0.96 0.37 0.30 0.10 0.13 0.14 29.78%
P/EPS 7.62 11.17 5.83 6.39 2.71 8.08 4.55 8.96%
EY 13.12 8.96 17.15 15.66 36.94 12.37 22.00 -8.24%
DY 4.76 3.90 6.15 5.00 5.26 5.00 4.65 0.39%
P/NAPS 1.47 2.05 0.81 0.68 0.29 0.34 0.37 25.82%

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