[POHUAT] YoY TTM Result on 30-Apr-2015 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

29-Jun-2015

Admission Sponsor

Sponsor

Financial Year

31-Oct-2015

Quarter

30-Apr-2015 [#2]

Profit Trend

QoQ- 7.68%

YoY- 33.36%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
TTM Result
Revenue	610,584	568,802	510,198	398,492	372,178	380,392	367,530	8.82%
YoY %	7.35%	11.49%	28.03%	7.07%	-2.16%	3.50%	-	-
Horiz. %	166.13%	154.76%	138.82%	108.42%	101.26%	103.50%	100.00%	-
PBT	54,158	70,651	53,717	33,048	23,184	22,221	5,532	46.23%
YoY %	-23.34%	31.52%	62.54%	42.55%	4.33%	301.68%	-	-
Horiz. %	978.99%	1,277.13%	971.02%	597.40%	419.09%	401.68%	100.00%	-
Tax	-9,457	-13,686	-9,837	-5,838	-2,802	-3,526	1,465	-
YoY %	30.90%	-39.13%	-68.50%	-108.35%	20.53%	-340.68%	-	-
Horiz. %	-645.53%	-934.20%	-671.47%	-398.50%	-191.26%	-240.68%	100.00%	-
NP	44,701	56,965	43,880	27,210	20,382	18,695	6,997	36.19%
YoY %	-21.53%	29.82%	61.26%	33.50%	9.02%	167.19%	-	-
Horiz. %	638.86%	814.13%	627.13%	388.88%	291.30%	267.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,575	57,325	44,492	27,638	20,725	18,917	6,994	36.14%
YoY %	-22.24%	28.84%	60.98%	33.36%	9.56%	170.47%	-	-
Horiz. %	637.33%	819.63%	636.15%	395.17%	296.33%	270.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.46%	19.37%	18.31%	17.67%	12.09%	15.87%	-26.48%	-
YoY %	-9.86%	5.79%	3.62%	46.15%	-23.82%	159.93%	-	-
Horiz. %	-65.94%	-73.15%	-69.15%	-66.73%	-45.66%	-59.93%	100.00%	-
Total Cost	565,883	511,837	466,318	371,282	351,796	361,697	360,533	7.79%
YoY %	10.56%	9.76%	25.60%	5.54%	-2.74%	0.32%	-	-
Horiz. %	156.96%	141.97%	129.34%	102.98%	97.58%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,905	265,331	216,515	189,075	166,023	147,201	130,037	14.80%
YoY %	12.28%	22.55%	14.51%	13.88%	12.79%	13.20%	-	-
Horiz. %	229.09%	204.04%	166.50%	145.40%	127.67%	113.20%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Dividend
Div	17,210	12,809	15,999	11,759	5,355	2,160	2,256	40.28%
YoY %	34.36%	-19.94%	36.06%	119.59%	147.92%	-4.26%	-	-
Horiz. %	762.85%	567.77%	709.18%	521.23%	237.37%	95.74%	100.00%	-
Div Payout %	38.61%	22.35%	35.96%	42.55%	25.84%	11.42%	32.26%	-
YoY %	72.75%	-37.85%	-15.49%	64.67%	126.27%	-64.60%	-	-
Horiz. %	119.68%	69.28%	111.47%	131.90%	80.10%	35.40%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Equity
Net Worth	297,905	265,331	216,515	189,075	166,023	147,201	130,037	14.80%
YoY %	12.28%	22.55%	14.51%	13.88%	12.79%	13.20%	-	-
Horiz. %	229.09%	204.04%	166.50%	145.40%	127.67%	113.20%	100.00%	-
NOSH	233,232	226,805	213,021	106,816	107,029	106,923	108,247	13.64%
YoY %	2.83%	6.47%	99.43%	-0.20%	0.10%	-1.22%	-	-
Horiz. %	215.46%	209.53%	196.79%	98.68%	98.87%	98.78%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Ratio Analysis
NP Margin	7.32%	10.01%	8.60%	6.83%	5.48%	4.91%	1.90%	-
YoY %	-26.87%	16.40%	25.92%	24.64%	11.61%	158.42%	-	-
Horiz. %	385.26%	526.84%	452.63%	359.47%	288.42%	258.42%	100.00%	-
ROE	14.96%	21.61%	20.55%	14.62%	12.48%	12.85%	5.38%	-
YoY %	-30.77%	5.16%	40.56%	17.15%	-2.88%	138.85%	-	-
Horiz. %	278.07%	401.67%	381.97%	271.75%	231.97%	238.85%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Per Share
RPS	278.09	266.45	239.50	373.06	347.73	355.76	339.53	-3.27%
YoY %	4.37%	11.25%	-35.80%	7.28%	-2.26%	4.78%	-	-
Horiz. %	81.90%	78.48%	70.54%	109.88%	102.42%	104.78%	100.00%	-
EPS	20.30	26.85	20.89	25.87	19.36	17.69	6.46	21.01%
YoY %	-24.39%	28.53%	-19.25%	33.63%	9.44%	173.84%	-	-
Horiz. %	314.24%	415.63%	323.37%	400.46%	299.69%	273.84%	100.00%	-
DPS	7.84	6.00	7.51	11.00	5.00	2.00	2.08	24.73%
YoY %	30.67%	-20.11%	-31.73%	120.00%	150.00%	-3.85%	-	-
Horiz. %	376.92%	288.46%	361.06%	528.85%	240.38%	96.15%	100.00%	-
NAPS	1.3568	1.2429	1.0164	1.7701	1.5512	1.3767	1.2013	2.04%
YoY %	9.16%	22.28%	-42.58%	14.11%	12.68%	14.60%	-	-
Horiz. %	112.94%	103.46%	84.61%	147.35%	129.13%	114.60%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 106,816
RPS	230.41	214.64	192.53	150.37	140.44	143.54	138.69	8.82%
YoY %	7.35%	11.48%	28.04%	7.07%	-2.16%	3.50%	-	-
Horiz. %	166.13%	154.76%	138.82%	108.42%	101.26%	103.50%	100.00%	-
EPS	16.82	21.63	16.79	10.43	7.82	7.14	2.64	36.13%
YoY %	-22.24%	28.83%	60.98%	33.38%	9.52%	170.45%	-	-
Horiz. %	637.12%	819.32%	635.98%	395.08%	296.21%	270.45%	100.00%	-
DPS	6.49	4.83	6.04	4.44	2.02	0.82	0.85	40.30%
YoY %	34.37%	-20.03%	36.04%	119.80%	146.34%	-3.53%	-	-
Horiz. %	763.53%	568.24%	710.59%	522.35%	237.65%	96.47%	100.00%	-
NAPS	1.1242	1.0013	0.817	0.7135	0.6265	0.5555	0.4907	14.80%
YoY %	12.27%	22.56%	14.51%	13.89%	12.78%	13.21%	-	-
Horiz. %	229.10%	204.06%	166.50%	145.40%	127.67%	113.21%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	-
Price	1.23	1.83	1.51	1.99	1.26	0.465	0.39	-
P/RPS	0.44	0.69	0.63	0.53	0.36	0.13	0.11	25.97%
YoY %	-36.23%	9.52%	18.87%	47.22%	176.92%	18.18%	-	-
Horiz. %	400.00%	627.27%	572.73%	481.82%	327.27%	118.18%	100.00%	-
P/EPS	6.06	6.81	7.23	7.69	6.51	2.63	6.04	0.05%
YoY %	-11.01%	-5.81%	-5.98%	18.13%	147.53%	-56.46%	-	-
Horiz. %	100.33%	112.75%	119.70%	127.32%	107.78%	43.54%	100.00%	-
EY	16.51	14.67	13.83	13.00	15.37	38.05	16.57	-0.06%
YoY %	12.54%	6.07%	6.38%	-15.42%	-59.61%	129.63%	-	-
Horiz. %	99.64%	88.53%	83.46%	78.46%	92.76%	229.63%	100.00%	-
DY	6.37	3.28	4.97	5.53	3.97	4.30	5.34	2.98%
YoY %	94.21%	-34.00%	-10.13%	39.29%	-7.67%	-19.48%	-	-
Horiz. %	119.29%	61.42%	93.07%	103.56%	74.34%	80.52%	100.00%	-
P/NAPS	0.91	1.47	1.49	1.12	0.81	0.34	0.32	19.01%
YoY %	-38.10%	-1.34%	33.04%	38.27%	138.24%	6.25%	-	-
Horiz. %	284.38%	459.38%	465.62%	350.00%	253.12%	106.25%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Announcement Date
Date	26/06/18	14/06/17	30/06/16	29/06/15	18/06/14	27/06/13	28/06/12	-
Price	1.28	1.89	1.54	2.10	1.26	0.595	0.38	-
P/RPS	0.46	0.71	0.64	0.56	0.36	0.17	0.11	26.91%
YoY %	-35.21%	10.94%	14.29%	55.56%	111.76%	54.55%	-	-
Horiz. %	418.18%	645.45%	581.82%	509.09%	327.27%	154.55%	100.00%	-
P/EPS	6.30	7.04	7.37	8.12	6.51	3.36	5.88	1.15%
YoY %	-10.51%	-4.48%	-9.24%	24.73%	93.75%	-42.86%	-	-
Horiz. %	107.14%	119.73%	125.34%	138.10%	110.71%	57.14%	100.00%	-
EY	15.86	14.21	13.56	12.32	15.37	29.73	17.00	-1.14%
YoY %	11.61%	4.79%	10.06%	-19.84%	-48.30%	74.88%	-	-
Horiz. %	93.29%	83.59%	79.76%	72.47%	90.41%	174.88%	100.00%	-
DY	6.12	3.17	4.88	5.24	3.97	3.36	5.49	1.82%
YoY %	93.06%	-35.04%	-6.87%	31.99%	18.15%	-38.80%	-	-
Horiz. %	111.48%	57.74%	88.89%	95.45%	72.31%	61.20%	100.00%	-
P/NAPS	0.94	1.52	1.52	1.19	0.81	0.43	0.32	19.66%
YoY %	-38.16%	0.00%	27.73%	46.91%	88.37%	34.38%	-	-
Horiz. %	293.75%	475.00%	475.00%	371.87%	253.12%	134.38%	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