[POHUAT] YoY 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- 733.31%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 152,049 140,179 108,116 101,334 112,457 95,615 107,204 5.99%
PBT 24,698 19,887 13,343 10,047 9,501 -513 2,419 47.23%
Tax -5,696 -4,303 -2,400 275 -1,043 1,937 -640 43.90%
NP 19,002 15,584 10,943 10,322 8,458 1,424 1,779 48.34%
-
NP to SH 19,058 15,851 11,049 10,583 8,683 1,399 1,792 48.24%
-
Tax Rate 23.06% 21.64% 17.99% -2.74% 10.98% - 26.46% -
Total Cost 133,047 124,595 97,173 91,012 103,999 94,191 105,425 3.95%
-
Net Worth 243,294 213,615 171,681 157,095 108,008 130,524 132,340 10.67%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 4,269 4,266 5,337 5,355 2,160 2,256 2,268 11.10%
Div Payout % 22.40% 26.92% 48.31% 50.61% 24.88% 161.29% 126.61% -
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 243,294 213,615 171,681 157,095 108,008 130,524 132,340 10.67%
NOSH 226,805 213,337 106,753 107,115 108,008 112,822 113,441 12.22%
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 12.50% 11.12% 10.12% 10.19% 7.52% 1.49% 1.66% -
ROE 7.83% 7.42% 6.44% 6.74% 8.04% 1.07% 1.35% -
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 71.23 65.71 101.28 94.60 104.12 84.75 94.50 -4.59%
EPS 8.93 7.43 10.35 9.89 8.03 1.24 1.58 33.42%
DPS 2.00 2.00 5.00 5.00 2.00 2.00 2.00 0.00%
NAPS 1.1397 1.0013 1.6082 1.4666 1.00 1.1569 1.1666 -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 57.41 52.93 40.82 38.26 42.46 36.10 40.48 5.99%
EPS 7.20 5.99 4.17 4.00 3.28 0.53 0.68 48.13%
DPS 1.61 1.61 2.02 2.02 0.82 0.85 0.86 11.00%
NAPS 0.9187 0.8066 0.6483 0.5932 0.4078 0.4929 0.4997 10.67%
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 2.20 2.27 1.31 0.78 0.38 0.49 0.49 28.41%
P/EPS 17.59 20.05 12.85 7.44 4.98 33.47 29.12 -8.05%
EY 5.69 4.99 7.78 13.44 20.10 2.99 3.43 8.79%
DY 1.27 1.34 3.76 6.80 5.00 4.82 4.35 -18.53%
P/NAPS 1.38 1.49 0.83 0.50 0.40 0.36 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 2.36 3.12 1.28 1.06 0.36 0.47 0.46 31.29%
P/EPS 18.82 27.59 12.56 10.12 4.73 32.26 27.22 -5.95%
EY 5.31 3.62 7.96 9.88 21.16 3.10 3.67 6.34%
DY 1.19 0.98 3.85 5.00 5.26 5.00 4.65 -20.30%
P/NAPS 1.47 2.05 0.81 0.68 0.38 0.35 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