[POHUAT] YoY TTM Result on 30-Apr-2007 [#2]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	318,258	372,367	397,629	390,091	359,157	321,392	233,061	5.32%
YoY %	-14.53%	-6.35%	1.93%	8.61%	11.75%	37.90%	-	-
Horiz. %	136.56%	159.77%	170.61%	167.38%	154.10%	137.90%	100.00%	-
PBT	7,785	15,194	17,856	13,287	11,842	2,100	8,563	-1.57%
YoY %	-48.76%	-14.91%	34.39%	12.20%	463.90%	-75.48%	-	-
Horiz. %	90.91%	177.44%	208.53%	155.17%	138.29%	24.52%	100.00%	-
Tax	-2,810	-2,411	-1,648	-3,226	-1,819	-3,092	-6,614	-13.29%
YoY %	-16.55%	-46.30%	48.92%	-77.35%	41.17%	53.25%	-	-
Horiz. %	42.49%	36.45%	24.92%	48.78%	27.50%	46.75%	100.00%	-
NP	4,975	12,783	16,208	10,061	10,023	-992	1,949	16.89%
YoY %	-61.08%	-21.13%	61.10%	0.38%	1,110.38%	-150.90%	-	-
Horiz. %	255.26%	655.87%	831.61%	516.21%	514.26%	-50.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,863	12,573	15,637	9,942	9,458	-992	1,949	16.45%
YoY %	-61.32%	-19.59%	57.28%	5.12%	1,053.43%	-150.90%	-	-
Horiz. %	249.51%	645.10%	802.31%	510.11%	485.27%	-50.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.10%	15.87%	9.23%	24.28%	15.36%	147.24%	77.24%	-
YoY %	127.47%	71.94%	-61.99%	58.07%	-89.57%	90.63%	-	-
Horiz. %	46.74%	20.55%	11.95%	31.43%	19.89%	190.63%	100.00%	-
Total Cost	313,283	359,584	381,421	380,030	349,134	322,384	231,112	5.19%
YoY %	-12.88%	-5.73%	0.37%	8.85%	8.30%	39.49%	-	-
Horiz. %	135.55%	155.59%	165.04%	164.44%	151.07%	139.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,769	136,412	123,120	116,755	105,865	96,854	97,903	4.53%
YoY %	-6.34%	10.80%	5.45%	10.29%	9.30%	-1.07%	-	-
Horiz. %	130.51%	139.33%	125.76%	119.26%	108.13%	98.93%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	2,049	1,742	3,487	1,743	1,745	1,249	919	14.29%
YoY %	17.62%	-50.04%	100.06%	-0.11%	39.71%	35.91%	-	-
Horiz. %	222.96%	189.55%	379.43%	189.66%	189.88%	135.91%	100.00%	-
Div Payout %	42.14%	13.86%	22.30%	17.54%	18.45%	0.00%	47.18%	-
YoY %	204.04%	-37.85%	27.14%	-4.93%	0.00%	0.00%	-	-
Horiz. %	89.32%	29.38%	47.27%	37.18%	39.11%	0.00%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	127,769	136,412	123,120	116,755	105,865	96,854	97,903	4.53%
YoY %	-6.34%	10.80%	5.45%	10.29%	9.30%	-1.07%	-	-
Horiz. %	130.51%	139.33%	125.76%	119.26%	108.13%	98.93%	100.00%	-
NOSH	112,790	87,236	87,244	88,888	87,484	87,256	86,640	4.49%
YoY %	29.29%	-0.01%	-1.85%	1.60%	0.26%	0.71%	-	-
Horiz. %	130.18%	100.69%	100.70%	102.59%	100.97%	100.71%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	1.56%	3.43%	4.08%	2.58%	2.79%	-0.31%	0.84%	-
YoY %	-54.52%	-15.93%	58.14%	-7.53%	1,000.00%	-136.90%	-	-
Horiz. %	185.71%	408.33%	485.71%	307.14%	332.14%	-36.90%	100.00%	-
ROE	3.81%	9.22%	12.70%	8.52%	8.93%	-1.02%	1.99%	-
YoY %	-58.68%	-27.40%	49.06%	-4.59%	975.49%	-151.26%	-	-
Horiz. %	191.46%	463.32%	638.19%	428.14%	448.74%	-51.26%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	282.17	426.85	455.76	438.85	410.54	368.33	269.00	0.79%
YoY %	-33.89%	-6.34%	3.85%	6.90%	11.46%	36.93%	-	-
Horiz. %	104.90%	158.68%	169.43%	163.14%	152.62%	136.93%	100.00%	-
EPS	4.31	14.41	17.92	11.18	10.81	-1.14	2.25	11.43%
YoY %	-70.09%	-19.59%	60.29%	3.42%	1,048.25%	-150.67%	-	-
Horiz. %	191.56%	640.44%	796.44%	496.89%	480.44%	-50.67%	100.00%	-
DPS	1.82	2.00	4.00	1.96	2.00	1.44	1.06	9.42%
YoY %	-9.00%	-50.00%	104.08%	-2.00%	38.89%	35.85%	-	-
Horiz. %	171.70%	188.68%	377.36%	184.91%	188.68%	135.85%	100.00%	-
NAPS	1.1328	1.5637	1.4112	1.3135	1.2101	1.11	1.13	0.04%
YoY %	-27.56%	10.81%	7.44%	8.54%	9.02%	-1.77%	-	-
Horiz. %	100.25%	138.38%	124.88%	116.24%	107.09%	98.23%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 88,888
RPS	114.36	133.80	142.88	140.17	129.05	115.48	83.74	5.32%
YoY %	-14.53%	-6.35%	1.93%	8.62%	11.75%	37.90%	-	-
Horiz. %	136.57%	159.78%	170.62%	167.39%	154.11%	137.90%	100.00%	-
EPS	1.75	4.52	5.62	3.57	3.40	-0.36	0.70	16.49%
YoY %	-61.28%	-19.57%	57.42%	5.00%	1,044.44%	-151.43%	-	-
Horiz. %	250.00%	645.71%	802.86%	510.00%	485.71%	-51.43%	100.00%	-
DPS	0.74	0.63	1.25	0.63	0.63	0.45	0.33	14.40%
YoY %	17.46%	-49.60%	98.41%	0.00%	40.00%	36.36%	-	-
Horiz. %	224.24%	190.91%	378.79%	190.91%	190.91%	136.36%	100.00%	-
NAPS	0.4591	0.4902	0.4424	0.4195	0.3804	0.348	0.3518	4.53%
YoY %	-6.34%	10.80%	5.46%	10.28%	9.31%	-1.08%	-	-
Horiz. %	130.50%	139.34%	125.75%	119.24%	108.13%	98.92%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	0.55	0.56	0.75	0.69	0.55	0.67	1.11	-
P/RPS	0.19	0.13	0.16	0.16	0.13	0.18	0.41	-12.02%
YoY %	46.15%	-18.75%	0.00%	23.08%	-27.78%	-56.10%	-	-
Horiz. %	46.34%	31.71%	39.02%	39.02%	31.71%	43.90%	100.00%	-
P/EPS	12.76	3.89	4.18	6.17	5.09	-58.93	49.34	-20.17%
YoY %	228.02%	-6.94%	-32.25%	21.22%	108.64%	-219.44%	-	-
Horiz. %	25.86%	7.88%	8.47%	12.51%	10.32%	-119.44%	100.00%	-
EY	7.84	25.74	23.90	16.21	19.66	-1.70	2.03	25.24%
YoY %	-69.54%	7.70%	47.44%	-17.55%	1,256.47%	-183.74%	-	-
Horiz. %	386.21%	1,267.98%	1,177.34%	798.52%	968.47%	-83.74%	100.00%	-
DY	3.30	3.57	5.33	2.84	3.64	2.15	0.96	22.83%
YoY %	-7.56%	-33.02%	87.68%	-21.98%	69.30%	123.96%	-	-
Horiz. %	343.75%	371.88%	555.21%	295.83%	379.17%	223.96%	100.00%	-
P/NAPS	0.49	0.36	0.53	0.53	0.45	0.60	0.98	-10.90%
YoY %	36.11%	-32.08%	0.00%	17.78%	-25.00%	-38.78%	-	-
Horiz. %	50.00%	36.73%	54.08%	54.08%	45.92%	61.22%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	28/06/10	30/06/09	23/06/08	26/06/07	04/07/06	30/06/05	29/06/04	-
Price	0.48	0.55	0.50	0.70	0.50	0.62	0.97	-
P/RPS	0.17	0.13	0.11	0.16	0.12	0.17	0.36	-11.74%
YoY %	30.77%	18.18%	-31.25%	33.33%	-29.41%	-52.78%	-	-
Horiz. %	47.22%	36.11%	30.56%	44.44%	33.33%	47.22%	100.00%	-
P/EPS	11.13	3.82	2.79	6.26	4.62	-54.54	43.12	-20.19%
YoY %	191.36%	36.92%	-55.43%	35.50%	108.47%	-226.48%	-	-
Horiz. %	25.81%	8.86%	6.47%	14.52%	10.71%	-126.48%	100.00%	-
EY	8.98	26.20	35.85	15.98	21.62	-1.83	2.32	25.29%
YoY %	-65.73%	-26.92%	124.34%	-26.09%	1,281.42%	-178.88%	-	-
Horiz. %	387.07%	1,129.31%	1,545.26%	688.79%	931.90%	-78.88%	100.00%	-
DY	3.79	3.64	8.00	2.80	4.00	2.32	1.09	23.07%
YoY %	4.12%	-54.50%	185.71%	-30.00%	72.41%	112.84%	-	-
Horiz. %	347.71%	333.94%	733.94%	256.88%	366.97%	212.84%	100.00%	-
P/NAPS	0.42	0.35	0.35	0.53	0.41	0.56	0.86	-11.25%
YoY %	20.00%	0.00%	-33.96%	29.27%	-26.79%	-34.88%	-	-
Horiz. %	48.84%	40.70%	40.70%	61.63%	47.67%	65.12%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos