[POHUAT] YoY TTM Result on 30-Apr-2013 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 6.71%
YoY- 170.47%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 510,198 398,492 372,178 380,392 367,530 366,130 318,258 8.17%
PBT 53,717 33,048 23,184 22,221 5,532 7,995 7,785 37.93%
Tax -9,837 -5,838 -2,802 -3,526 1,465 -1,065 -2,810 23.19%
NP 43,880 27,210 20,382 18,695 6,997 6,930 4,975 43.69%
-
NP to SH 44,492 27,638 20,725 18,917 6,994 6,952 4,863 44.57%
-
Tax Rate 18.31% 17.67% 12.09% 15.87% -26.48% 13.32% 36.10% -
Total Cost 466,318 371,282 351,796 361,697 360,533 359,200 313,283 6.84%
-
Net Worth 216,515 189,075 166,023 147,201 130,037 125,050 127,769 9.17%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 15,999 11,759 5,355 2,160 2,256 2,268 2,049 40.80%
Div Payout % 35.96% 42.55% 25.84% 11.42% 32.26% 32.64% 42.14% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 216,515 189,075 166,023 147,201 130,037 125,050 127,769 9.17%
NOSH 213,021 106,816 107,029 106,923 108,247 112,658 112,790 11.16%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 8.60% 6.83% 5.48% 4.91% 1.90% 1.89% 1.56% -
ROE 20.55% 14.62% 12.48% 12.85% 5.38% 5.56% 3.81% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 239.50 373.06 347.73 355.76 339.53 324.99 282.17 -2.69%
EPS 20.89 25.87 19.36 17.69 6.46 6.17 4.31 30.05%
DPS 7.51 11.00 5.00 2.00 2.08 2.00 1.82 26.61%
NAPS 1.0164 1.7701 1.5512 1.3767 1.2013 1.11 1.1328 -1.78%
Adjusted Per Share Value based on latest NOSH - 106,923
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 183.33 143.19 133.73 136.68 132.06 131.56 114.36 8.17%
EPS 15.99 9.93 7.45 6.80 2.51 2.50 1.75 44.54%
DPS 5.75 4.23 1.92 0.78 0.81 0.82 0.74 40.69%
NAPS 0.778 0.6794 0.5966 0.5289 0.4673 0.4493 0.4591 9.18%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.51 1.99 1.26 0.465 0.39 0.49 0.55 -
P/RPS 0.63 0.53 0.36 0.13 0.11 0.15 0.19 22.09%
P/EPS 7.23 7.69 6.51 2.63 6.04 7.94 12.76 -9.02%
EY 13.83 13.00 15.37 38.05 16.57 12.59 7.84 9.91%
DY 4.97 5.53 3.97 4.30 5.34 4.08 3.30 7.05%
P/NAPS 1.49 1.12 0.81 0.34 0.32 0.44 0.49 20.34%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 29/06/15 18/06/14 27/06/13 28/06/12 23/06/11 28/06/10 -
Price 1.54 2.10 1.26 0.595 0.38 0.45 0.48 -
P/RPS 0.64 0.56 0.36 0.17 0.11 0.14 0.17 24.70%
P/EPS 7.37 8.12 6.51 3.36 5.88 7.29 11.13 -6.63%
EY 13.56 12.32 15.37 29.73 17.00 13.71 8.98 7.10%
DY 4.88 5.24 3.97 3.36 5.49 4.44 3.79 4.29%
P/NAPS 1.52 1.19 0.81 0.43 0.32 0.41 0.42 23.88%

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