[POHUAT] YoY Quarter Result on 31-Oct-2004 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- 59.18%
YoY- 229.37%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 106,960 93,813 98,003 81,201 51,274 41,898 30,044 23.55%
PBT 9,025 6,139 6,974 4,687 2,734 4,545 2,153 26.96%
Tax -830 -1,100 305 -1,150 -5,121 -2,777 -1,338 -7.64%
NP 8,195 5,039 7,279 3,537 -2,387 1,768 815 46.88%
-
NP to SH 7,994 5,326 7,303 3,537 -2,734 1,768 815 46.28%
-
Tax Rate 9.20% 17.92% -4.37% 24.54% 187.31% 61.10% 62.15% -
Total Cost 98,765 88,774 90,724 77,664 53,661 40,130 29,229 22.48%
-
Net Worth 122,368 108,620 103,829 103,415 273,399 45,995 77,355 7.93%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 3,487 1,743 1,745 - - 919 920 24.85%
Div Payout % 43.62% 32.73% 23.89% - - 52.03% 112.99% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 122,368 108,620 103,829 103,415 273,399 45,995 77,355 7.93%
NOSH 87,175 87,168 87,252 86,904 246,306 45,995 46,045 11.21%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 7.66% 5.37% 7.43% 4.36% -4.66% 4.22% 2.71% -
ROE 6.53% 4.90% 7.03% 3.42% -1.00% 3.84% 1.05% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 122.69 107.62 112.32 93.44 20.82 91.09 65.25 11.09%
EPS 9.17 6.11 8.37 4.07 1.11 1.79 1.77 31.52%
DPS 4.00 2.00 2.00 0.00 0.00 2.00 2.00 12.24%
NAPS 1.4037 1.2461 1.19 1.19 1.11 1.00 1.68 -2.94%
Adjusted Per Share Value based on latest NOSH - 86,904
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 40.36 35.40 36.98 30.64 19.35 15.81 11.34 23.55%
EPS 3.02 2.01 2.76 1.33 -1.03 0.67 0.31 46.11%
DPS 1.32 0.66 0.66 0.00 0.00 0.35 0.35 24.74%
NAPS 0.4618 0.4099 0.3918 0.3902 1.0317 0.1736 0.2919 7.94%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.69 0.49 0.51 0.85 1.35 1.16 0.00 -
P/RPS 0.56 0.46 0.45 0.91 6.49 1.27 0.00 -
P/EPS 7.52 8.02 6.09 20.88 -121.62 30.18 0.00 -
EY 13.29 12.47 16.41 4.79 -0.82 3.31 0.00 -
DY 5.80 4.08 3.92 0.00 0.00 1.72 0.00 -
P/NAPS 0.49 0.39 0.43 0.71 1.22 1.16 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/07 20/12/06 18/01/06 30/12/04 18/02/04 30/12/02 28/12/01 -
Price 0.86 0.40 0.49 0.79 1.45 1.03 0.00 -
P/RPS 0.70 0.37 0.44 0.85 6.97 1.13 0.00 -
P/EPS 9.38 6.55 5.85 19.41 -130.63 26.80 0.00 -
EY 10.66 15.28 17.08 5.15 -0.77 3.73 0.00 -
DY 4.65 5.00 4.08 0.00 0.00 1.94 0.00 -
P/NAPS 0.61 0.32 0.41 0.66 1.31 1.03 0.00 -

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
Post a Comment