[POHUAT] YoY Cumulative Quarter Result on 31-Oct-2019 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

31-Dec-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

31-Oct-2019 [#4]

Profit Trend

QoQ- 41.12%

YoY- 7.98%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Cumulative Result
Revenue	703,152	554,739	659,505	700,997	621,926	614,269	535,219	4.65%
YoY %	26.75%	-15.89%	-5.92%	12.71%	1.25%	14.77%	-	-
Horiz. %	131.38%	103.65%	123.22%	130.97%	116.20%	114.77%	100.00%	-
PBT	106,449	37,377	65,490	64,135	57,529	67,214	58,614	10.45%
YoY %	184.80%	-42.93%	2.11%	11.48%	-14.41%	14.67%	-	-
Horiz. %	181.61%	63.77%	111.73%	109.42%	98.15%	114.67%	100.00%	-
Tax	-22,397	-5,159	-13,580	-13,236	-10,263	-11,437	-11,851	11.18%
YoY %	-334.13%	62.01%	-2.60%	-28.97%	10.26%	3.49%	-	-
Horiz. %	188.99%	43.53%	114.59%	111.69%	86.60%	96.51%	100.00%	-
NP	84,052	32,218	51,910	50,899	47,266	55,777	46,763	10.26%
YoY %	160.89%	-37.93%	1.99%	7.69%	-15.26%	19.28%	-	-
Horiz. %	179.74%	68.90%	111.01%	108.84%	101.08%	119.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,052	32,218	51,910	50,899	47,138	55,772	47,064	10.14%
YoY %	160.89%	-37.93%	1.99%	7.98%	-15.48%	18.50%	-	-
Horiz. %	178.59%	68.46%	110.30%	108.15%	100.16%	118.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	13.80%	20.74%	20.64%	17.84%	17.02%	20.22%	-
YoY %	52.46%	-33.46%	0.48%	15.70%	4.82%	-15.83%	-	-
Horiz. %	104.06%	68.25%	102.57%	102.08%	88.23%	84.17%	100.00%	-
Total Cost	619,100	522,521	607,595	650,098	574,660	558,492	488,456	4.02%
YoY %	18.48%	-14.00%	-6.54%	13.13%	2.89%	14.34%	-	-
Horiz. %	126.75%	106.97%	124.39%	133.09%	117.65%	114.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	521,809	450,770	436,794	368,956	316,985	284,904	243,294	13.55%
YoY %	15.76%	3.20%	18.39%	16.40%	11.26%	17.10%	-	-
Horiz. %	214.48%	185.28%	179.53%	151.65%	130.29%	117.10%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Dividend
Div	21,197	13,248	21,600	15,841	13,173	17,088	17,077	3.66%
YoY %	60.00%	-38.67%	36.36%	20.25%	-22.91%	0.06%	-	-
Horiz. %	124.13%	77.58%	126.49%	92.76%	77.14%	100.06%	100.00%	-
Div Payout %	25.22%	41.12%	41.61%	31.12%	27.95%	30.64%	36.29%	-
YoY %	-38.67%	-1.18%	33.71%	11.34%	-8.78%	-15.57%	-	-
Horiz. %	69.50%	113.31%	114.66%	85.75%	77.02%	84.43%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Equity
Net Worth	521,809	450,770	436,794	368,956	316,985	284,904	243,294	13.55%
YoY %	15.76%	3.20%	18.39%	16.40%	11.26%	17.10%	-	-
Horiz. %	214.48%	185.28%	179.53%	151.65%	130.29%	117.10%	100.00%	-
NOSH	278,299	278,299	278,299	242,105	233,232	213,603	226,805	3.46%
YoY %	0.00%	0.00%	14.95%	3.80%	9.19%	-5.82%	-	-
Horiz. %	122.70%	122.70%	122.70%	106.75%	102.83%	94.18%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Ratio Analysis
NP Margin	11.95%	5.81%	7.87%	7.26%	7.60%	9.08%	8.74%	-
YoY %	105.68%	-26.18%	8.40%	-4.47%	-16.30%	3.89%	-	-
Horiz. %	136.73%	66.48%	90.05%	83.07%	86.96%	103.89%	100.00%	-
ROE	16.11%	7.15%	11.88%	13.80%	14.87%	19.58%	19.34%	-
YoY %	125.31%	-39.81%	-13.91%	-7.20%	-24.06%	1.24%	-	-
Horiz. %	83.30%	36.97%	61.43%	71.35%	76.89%	101.24%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Per Share
RPS	265.37	209.36	274.78	309.75	283.25	287.57	250.72	0.95%
YoY %	26.75%	-23.81%	-11.29%	9.36%	-1.50%	14.70%	-	-
Horiz. %	105.84%	83.50%	109.60%	123.54%	112.97%	114.70%	100.00%	-
EPS	31.72	12.16	22.14	22.91	21.47	26.11	22.05	6.24%
YoY %	160.86%	-45.08%	-3.36%	6.71%	-17.77%	18.41%	-	-
Horiz. %	143.85%	55.15%	100.41%	103.90%	97.37%	118.41%	100.00%	-
DPS	8.00	5.00	9.00	7.00	6.00	8.00	8.00	0.00%
YoY %	60.00%	-44.44%	28.57%	16.67%	-25.00%	0.00%	-	-
Horiz. %	100.00%	62.50%	112.50%	87.50%	75.00%	100.00%	100.00%	-
NAPS	1.9693	1.7012	1.8199	1.6303	1.4437	1.3338	1.1397	9.53%
YoY %	15.76%	-6.52%	11.63%	12.93%	8.24%	17.03%	-	-
Horiz. %	172.79%	149.27%	159.68%	143.05%	126.67%	117.03%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 242,105
RPS	265.34	209.34	248.87	264.53	234.69	231.80	201.97	4.65%
YoY %	26.75%	-15.88%	-5.92%	12.71%	1.25%	14.77%	-	-
Horiz. %	131.38%	103.65%	123.22%	130.97%	116.20%	114.77%	100.00%	-
EPS	31.72	12.16	19.59	19.21	17.79	21.05	17.76	10.14%
YoY %	160.86%	-37.93%	1.98%	7.98%	-15.49%	18.52%	-	-
Horiz. %	178.60%	68.47%	110.30%	108.16%	100.17%	118.52%	100.00%	-
DPS	8.00	5.00	8.15	5.98	4.97	6.45	6.44	3.67%
YoY %	60.00%	-38.65%	36.29%	20.32%	-22.95%	0.16%	-	-
Horiz. %	124.22%	77.64%	126.55%	92.86%	77.17%	100.16%	100.00%	-
NAPS	1.9691	1.701	1.6483	1.3923	1.1962	1.0751	0.9181	13.55%
YoY %	15.76%	3.20%	18.39%	16.39%	11.26%	17.10%	-	-
Horiz. %	214.48%	185.27%	179.53%	151.65%	130.29%	117.10%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	-
Price	1.36	1.46	1.77	1.51	1.46	2.01	1.57	-
P/RPS	0.51	0.70	0.64	0.49	0.52	0.70	0.63	-3.45%
YoY %	-27.14%	9.38%	30.61%	-5.77%	-25.71%	11.11%	-	-
Horiz. %	80.95%	111.11%	101.59%	77.78%	82.54%	111.11%	100.00%	-
P/EPS	4.29	12.01	8.18	6.71	6.80	7.70	7.12	-8.09%
YoY %	-64.28%	46.82%	21.91%	-1.32%	-11.69%	8.15%	-	-
Horiz. %	60.25%	168.68%	114.89%	94.24%	95.51%	108.15%	100.00%	-
EY	23.32	8.33	12.22	14.89	14.70	12.99	14.04	8.82%
YoY %	179.95%	-31.83%	-17.93%	1.29%	13.16%	-7.48%	-	-
Horiz. %	166.10%	59.33%	87.04%	106.05%	104.70%	92.52%	100.00%	-
DY	5.88	3.42	5.08	4.64	4.11	3.98	5.10	2.39%
YoY %	71.93%	-32.68%	9.48%	12.90%	3.27%	-21.96%	-	-
Horiz. %	115.29%	67.06%	99.61%	90.98%	80.59%	78.04%	100.00%	-
P/NAPS	0.69	0.86	0.97	0.93	1.01	1.51	1.38	-10.90%
YoY %	-19.77%	-11.34%	4.30%	-7.92%	-33.11%	9.42%	-	-
Horiz. %	50.00%	62.32%	70.29%	67.39%	73.19%	109.42%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	30/12/22	30/12/21	23/12/20	31/12/19	12/12/18	20/12/17	22/12/16	-
Price	1.37	1.36	1.78	1.52	1.48	1.74	1.68	-
P/RPS	0.52	0.65	0.65	0.49	0.52	0.61	0.67	-4.13%
YoY %	-20.00%	0.00%	32.65%	-5.77%	-14.75%	-8.96%	-	-
Horiz. %	77.61%	97.01%	97.01%	73.13%	77.61%	91.04%	100.00%	-
P/EPS	4.32	11.19	8.23	6.76	6.89	6.66	7.62	-9.02%
YoY %	-61.39%	35.97%	21.75%	-1.89%	3.45%	-12.60%	-	-
Horiz. %	56.69%	146.85%	108.01%	88.71%	90.42%	87.40%	100.00%	-
EY	23.15	8.94	12.15	14.80	14.51	15.01	13.12	9.92%
YoY %	158.95%	-26.42%	-17.91%	2.00%	-3.33%	14.41%	-	-
Horiz. %	176.45%	68.14%	92.61%	112.80%	110.59%	114.41%	100.00%	-
DY	5.84	3.68	5.06	4.61	4.05	4.60	4.76	3.46%
YoY %	58.70%	-27.27%	9.76%	13.83%	-11.96%	-3.36%	-	-
Horiz. %	122.69%	77.31%	106.30%	96.85%	85.08%	96.64%	100.00%	-
P/NAPS	0.70	0.80	0.98	0.93	1.03	1.30	1.47	-11.62%
YoY %	-12.50%	-18.37%	5.38%	-9.71%	-20.77%	-11.56%	-	-
Horiz. %	47.62%	54.42%	66.67%	63.27%	70.07%	88.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos