[POHUAT] YoY TTM Result on 30-Apr-2014 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 13.21%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 568,802 510,198 398,492 372,178 380,392 367,530 366,130 7.61%
PBT 70,651 53,717 33,048 23,184 22,221 5,532 7,995 43.73%
Tax -13,686 -9,837 -5,838 -2,802 -3,526 1,465 -1,065 52.98%
NP 56,965 43,880 27,210 20,382 18,695 6,997 6,930 42.01%
-
NP to SH 57,325 44,492 27,638 20,725 18,917 6,994 6,952 42.09%
-
Tax Rate 19.37% 18.31% 17.67% 12.09% 15.87% -26.48% 13.32% -
Total Cost 511,837 466,318 371,282 351,796 361,697 360,533 359,200 6.07%
-
Net Worth 265,331 216,515 189,075 166,023 147,201 130,037 125,050 13.34%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 12,809 15,999 11,759 5,355 2,160 2,256 2,268 33.41%
Div Payout % 22.35% 35.96% 42.55% 25.84% 11.42% 32.26% 32.64% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 265,331 216,515 189,075 166,023 147,201 130,037 125,050 13.34%
NOSH 226,805 213,021 106,816 107,029 106,923 108,247 112,658 12.35%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.01% 8.60% 6.83% 5.48% 4.91% 1.90% 1.89% -
ROE 21.61% 20.55% 14.62% 12.48% 12.85% 5.38% 5.56% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 266.45 239.50 373.06 347.73 355.76 339.53 324.99 -3.25%
EPS 26.85 20.89 25.87 19.36 17.69 6.46 6.17 27.74%
DPS 6.00 7.51 11.00 5.00 2.00 2.08 2.00 20.07%
NAPS 1.2429 1.0164 1.7701 1.5512 1.3767 1.2013 1.11 1.90%
Adjusted Per Share Value based on latest NOSH - 107,029
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 204.38 183.33 143.19 133.73 136.68 132.06 131.56 7.61%
EPS 20.60 15.99 9.93 7.45 6.80 2.51 2.50 42.07%
DPS 4.60 5.75 4.23 1.92 0.78 0.81 0.82 33.26%
NAPS 0.9534 0.778 0.6794 0.5966 0.5289 0.4673 0.4493 13.34%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.83 1.51 1.99 1.26 0.465 0.39 0.49 -
P/RPS 0.69 0.63 0.53 0.36 0.13 0.11 0.15 28.93%
P/EPS 6.81 7.23 7.69 6.51 2.63 6.04 7.94 -2.52%
EY 14.67 13.83 13.00 15.37 38.05 16.57 12.59 2.57%
DY 3.28 4.97 5.53 3.97 4.30 5.34 4.08 -3.56%
P/NAPS 1.47 1.49 1.12 0.81 0.34 0.32 0.44 22.24%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 14/06/17 30/06/16 29/06/15 18/06/14 27/06/13 28/06/12 23/06/11 -
Price 1.89 1.54 2.10 1.26 0.595 0.38 0.45 -
P/RPS 0.71 0.64 0.56 0.36 0.17 0.11 0.14 31.04%
P/EPS 7.04 7.37 8.12 6.51 3.36 5.88 7.29 -0.57%
EY 14.21 13.56 12.32 15.37 29.73 17.00 13.71 0.59%
DY 3.17 4.88 5.24 3.97 3.36 5.49 4.44 -5.45%
P/NAPS 1.52 1.52 1.19 0.81 0.43 0.32 0.41 24.38%

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