[POHUAT] YoY Quarter Result on 31-Oct-2020 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

23-Dec-2020

Admission Sponsor

Sponsor

Financial Year

31-Oct-2020

Quarter

31-Oct-2020 [#4]

Profit Trend

QoQ- 91.44%

YoY- 48.9%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Quarter Result
Revenue	105,936	167,324	53,053	216,718	192,081	189,508	171,684	-7.72%
YoY %	-36.69%	215.39%	-75.52%	12.83%	1.36%	10.38%	-	-
Horiz. %	61.70%	97.46%	30.90%	126.23%	111.88%	110.38%	100.00%	-
PBT	15,078	32,132	-5,031	28,168	19,903	26,369	21,827	-5.97%
YoY %	-53.07%	738.68%	-117.86%	41.53%	-24.52%	20.81%	-	-
Horiz. %	69.08%	147.21%	-23.05%	129.05%	91.19%	120.81%	100.00%	-
Tax	-4,289	-8,556	1,494	-6,085	-5,067	-5,237	-3,536	3.26%
YoY %	49.87%	-672.69%	124.55%	-20.09%	3.25%	-48.11%	-	-
Horiz. %	121.30%	241.97%	-42.25%	172.09%	143.30%	148.11%	100.00%	-
NP	10,789	23,576	-3,537	22,083	14,836	21,132	18,291	-8.41%
YoY %	-54.24%	766.55%	-116.02%	48.85%	-29.79%	15.53%	-	-
Horiz. %	58.99%	128.89%	-19.34%	120.73%	81.11%	115.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,789	23,576	-3,537	22,083	14,831	20,860	17,841	-8.03%
YoY %	-54.24%	766.55%	-116.02%	48.90%	-28.90%	16.92%	-	-
Horiz. %	60.47%	132.15%	-19.83%	123.78%	83.13%	116.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.45%	26.63%	-	21.60%	25.46%	19.86%	16.20%	-
YoY %	6.83%	0.00%	-	-15.16%	28.20%	22.59%	-	-
Horiz. %	175.62%	164.38%	-	133.33%	157.16%	122.59%	100.00%	-
Total Cost	95,147	143,748	56,590	194,635	177,245	168,376	153,393	-7.64%
YoY %	-33.81%	154.02%	-70.93%	9.81%	5.27%	9.77%	-	-
Horiz. %	62.03%	93.71%	36.89%	126.89%	115.55%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	535,004	521,809	450,770	436,794	368,956	316,985	284,985	11.06%
YoY %	2.53%	15.76%	3.20%	18.39%	16.40%	11.23%	-	-
Horiz. %	187.73%	183.10%	158.17%	153.27%	129.47%	111.23%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	5,299	10,598	10,598	9,600	4,526	4,391	6,409	-3.11%
YoY %	-50.00%	0.00%	10.40%	112.11%	3.07%	-31.49%	-	-
Horiz. %	82.68%	165.36%	165.36%	149.79%	70.62%	68.51%	100.00%	-
Div Payout %	49.12%	44.96%	0.00%	43.47%	30.52%	21.05%	35.93%	-
YoY %	9.25%	0.00%	0.00%	42.43%	44.99%	-41.41%	-	-
Horiz. %	136.71%	125.13%	0.00%	120.99%	84.94%	58.59%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	535,004	521,809	450,770	436,794	368,956	316,985	284,985	11.06%
YoY %	2.53%	15.76%	3.20%	18.39%	16.40%	11.23%	-	-
Horiz. %	187.73%	183.10%	158.17%	153.27%	129.47%	111.23%	100.00%	-
NOSH	278,299	278,299	278,299	278,299	242,105	233,232	213,664	4.50%
YoY %	0.00%	0.00%	0.00%	14.95%	3.80%	9.16%	-	-
Horiz. %	130.25%	130.25%	130.25%	130.25%	113.31%	109.16%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	10.18%	14.09%	-6.67%	10.19%	7.72%	11.15%	10.65%	-
YoY %	-27.75%	311.24%	-165.46%	31.99%	-30.76%	4.69%	-	-
Horiz. %	95.59%	132.30%	-62.63%	95.68%	72.49%	104.69%	100.00%	-
ROE	2.02%	4.52%	-0.78%	5.06%	4.02%	6.58%	6.26%	-
YoY %	-55.31%	679.49%	-115.42%	25.87%	-38.91%	5.11%	-	-
Horiz. %	32.27%	72.20%	-12.46%	80.83%	64.22%	105.11%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	39.98	63.15	20.02	90.30	84.87	86.31	80.35	-10.97%
YoY %	-36.69%	215.43%	-77.83%	6.40%	-1.67%	7.42%	-	-
Horiz. %	49.76%	78.59%	24.92%	112.38%	105.63%	107.42%	100.00%	-
EPS	4.07	8.90	-1.34	9.20	6.55	9.50	8.35	-11.28%
YoY %	-54.27%	764.18%	-114.57%	40.46%	-31.05%	13.77%	-	-
Horiz. %	48.74%	106.59%	-16.05%	110.18%	78.44%	113.77%	100.00%	-
DPS	2.00	4.00	4.00	4.00	2.00	2.00	3.00	-6.53%
YoY %	-50.00%	0.00%	0.00%	100.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	133.33%	133.33%	133.33%	66.67%	66.67%	100.00%	-
NAPS	2.0191	1.9693	1.7012	1.8199	1.6303	1.4437	1.3338	7.15%
YoY %	2.53%	15.76%	-6.52%	11.63%	12.93%	8.24%	-	-
Horiz. %	151.38%	147.65%	127.55%	136.44%	122.23%	108.24%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 278,299
RPS	38.07	60.12	19.06	77.87	69.02	68.09	61.69	-7.72%
YoY %	-36.68%	215.42%	-75.52%	12.82%	1.37%	10.37%	-	-
Horiz. %	61.71%	97.46%	30.90%	126.23%	111.88%	110.37%	100.00%	-
EPS	3.88	8.47	-1.27	7.93	5.33	7.50	6.41	-8.02%
YoY %	-54.19%	766.93%	-116.02%	48.78%	-28.93%	17.00%	-	-
Horiz. %	60.53%	132.14%	-19.81%	123.71%	83.15%	117.00%	100.00%	-
DPS	1.90	3.81	3.81	3.45	1.63	1.58	2.30	-3.13%
YoY %	-50.13%	0.00%	10.43%	111.66%	3.16%	-31.30%	-	-
Horiz. %	82.61%	165.65%	165.65%	150.00%	70.87%	68.70%	100.00%	-
NAPS	1.9224	1.875	1.6197	1.5695	1.3258	1.139	1.024	11.06%
YoY %	2.53%	15.76%	3.20%	18.38%	16.40%	11.23%	-	-
Horiz. %	187.73%	183.11%	158.17%	153.27%	129.47%	111.23%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	1.39	1.36	1.46	1.77	1.51	1.46	2.01	-
P/RPS	3.48	2.15	7.29	1.96	1.78	1.69	2.50	5.66%
YoY %	61.86%	-70.51%	271.94%	10.11%	5.33%	-32.40%	-	-
Horiz. %	139.20%	86.00%	291.60%	78.40%	71.20%	67.60%	100.00%	-
P/EPS	34.14	15.29	-109.37	19.24	23.04	15.37	24.07	5.99%
YoY %	123.28%	113.98%	-668.45%	-16.49%	49.90%	-36.14%	-	-
Horiz. %	141.84%	63.52%	-454.38%	79.93%	95.72%	63.86%	100.00%	-
EY	2.93	6.54	-0.91	5.20	4.34	6.51	4.15	-5.63%
YoY %	-55.20%	818.68%	-117.50%	19.82%	-33.33%	56.87%	-	-
Horiz. %	70.60%	157.59%	-21.93%	125.30%	104.58%	156.87%	100.00%	-
DY	1.44	2.94	2.74	2.26	1.32	1.37	1.49	-0.56%
YoY %	-51.02%	7.30%	21.24%	71.21%	-3.65%	-8.05%	-	-
Horiz. %	96.64%	197.32%	183.89%	151.68%	88.59%	91.95%	100.00%	-
P/NAPS	0.69	0.69	0.86	0.97	0.93	1.01	1.51	-12.23%
YoY %	0.00%	-19.77%	-11.34%	4.30%	-7.92%	-33.11%	-	-
Horiz. %	45.70%	45.70%	56.95%	64.24%	61.59%	66.89%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/23	30/12/22	30/12/21	23/12/20	31/12/19	12/12/18	20/12/17	-
Price	1.36	1.37	1.36	1.78	1.52	1.48	1.74	-
P/RPS	3.40	2.17	6.79	1.97	1.79	1.71	2.17	7.76%
YoY %	56.68%	-68.04%	244.67%	10.06%	4.68%	-21.20%	-	-
Horiz. %	156.68%	100.00%	312.90%	90.78%	82.49%	78.80%	100.00%	-
P/EPS	33.40	15.40	-101.88	19.35	23.19	15.58	20.84	8.17%
YoY %	116.88%	115.12%	-626.51%	-16.56%	48.84%	-25.24%	-	-
Horiz. %	160.27%	73.90%	-488.87%	92.85%	111.28%	74.76%	100.00%	-
EY	2.99	6.49	-0.98	5.17	4.31	6.42	4.80	-7.58%
YoY %	-53.93%	762.24%	-118.96%	19.95%	-32.87%	33.75%	-	-
Horiz. %	62.29%	135.21%	-20.42%	107.71%	89.79%	133.75%	100.00%	-
DY	1.47	2.92	2.94	2.25	1.32	1.35	1.72	-2.58%
YoY %	-49.66%	-0.68%	30.67%	70.45%	-2.22%	-21.51%	-	-
Horiz. %	85.47%	169.77%	170.93%	130.81%	76.74%	78.49%	100.00%	-
P/NAPS	0.67	0.70	0.80	0.98	0.93	1.03	1.30	-10.45%
YoY %	-4.29%	-12.50%	-18.37%	5.38%	-9.71%	-20.77%	-	-
Horiz. %	51.54%	53.85%	61.54%	75.38%	71.54%	79.23%	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