[POHUAT] YoY TTM Result on 31-Jan-2011 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

22-Mar-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

31-Jan-2011 [#1]

Profit Trend

QoQ- -17.84%

YoY- 68.84%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
TTM Result
Revenue	358,499	402,320	349,930	365,298	309,376	389,070	407,877	-2.12%
YoY %	-10.89%	14.97%	-4.21%	18.08%	-20.48%	-4.61%	-	-
Horiz. %	87.89%	98.64%	85.79%	89.56%	75.85%	95.39%	100.00%	-
PBT	20,378	20,654	5,519	10,384	8,174	12,416	19,852	0.43%
YoY %	-1.34%	274.23%	-46.85%	27.04%	-34.17%	-37.46%	-	-
Horiz. %	102.65%	104.04%	27.80%	52.31%	41.17%	62.54%	100.00%	-
Tax	-2,326	-3,186	1,699	-1,566	-2,767	-2,605	-1,783	4.52%
YoY %	26.99%	-287.52%	208.49%	43.40%	-6.22%	-46.10%	-	-
Horiz. %	130.45%	178.69%	-95.29%	87.83%	155.19%	146.10%	100.00%	-
NP	18,052	17,468	7,218	8,818	5,407	9,811	18,069	-0.01%
YoY %	3.34%	142.01%	-18.14%	63.08%	-44.89%	-45.70%	-	-
Horiz. %	99.91%	96.67%	39.95%	48.80%	29.92%	54.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,306	17,728	7,154	8,812	5,219	9,537	17,427	0.82%
YoY %	3.26%	147.81%	-18.82%	68.84%	-45.28%	-45.27%	-	-
Horiz. %	105.04%	101.73%	41.05%	50.57%	29.95%	54.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.41%	15.43%	-30.78%	15.08%	33.85%	20.98%	8.98%	-
YoY %	-26.05%	150.13%	-304.11%	-55.45%	61.34%	133.63%	-	-
Horiz. %	127.06%	171.83%	-342.76%	167.93%	376.95%	233.63%	100.00%	-
Total Cost	340,447	384,852	342,712	356,480	303,969	379,259	389,808	-2.22%
YoY %	-11.54%	12.30%	-3.86%	17.28%	-19.85%	-2.71%	-	-
Horiz. %	87.34%	98.73%	87.92%	91.45%	77.98%	97.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,721	148,519	130,466	130,766	134,392	135,851	124,901	4.71%
YoY %	10.91%	13.84%	-0.23%	-2.70%	-1.07%	8.77%	-	-
Horiz. %	131.88%	118.91%	104.46%	104.70%	107.60%	108.77%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Dividend
Div	5,355	2,160	2,256	2,268	2,049	1,742	3,487	7.40%
YoY %	147.92%	-4.26%	-0.53%	10.69%	17.62%	-50.04%	-	-
Horiz. %	153.57%	61.94%	64.70%	65.04%	58.76%	49.96%	100.00%	-
Div Payout %	29.26%	12.19%	31.54%	25.75%	39.27%	18.27%	20.01%	-
YoY %	140.03%	-61.35%	22.49%	-34.43%	114.94%	-8.70%	-	-
Horiz. %	146.23%	60.92%	157.62%	128.69%	196.25%	91.30%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Equity
Net Worth	164,721	148,519	130,466	130,766	134,392	135,851	124,901	4.71%
YoY %	10.91%	13.84%	-0.23%	-2.70%	-1.07%	8.77%	-	-
Horiz. %	131.88%	118.91%	104.46%	104.70%	107.60%	108.77%	100.00%	-
NOSH	107,198	107,002	107,912	112,758	113,584	87,257	87,142	3.50%
YoY %	0.18%	-0.84%	-4.30%	-0.73%	30.17%	0.13%	-	-
Horiz. %	123.02%	122.79%	123.83%	129.40%	130.34%	100.13%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Ratio Analysis
NP Margin	5.04%	4.34%	2.06%	2.41%	1.75%	2.52%	4.43%	-
YoY %	16.13%	110.68%	-14.52%	37.71%	-30.56%	-43.12%	-	-
Horiz. %	113.77%	97.97%	46.50%	54.40%	39.50%	56.88%	100.00%	-
ROE	11.11%	11.94%	5.48%	6.74%	3.88%	7.02%	13.95%	-
YoY %	-6.95%	117.88%	-18.69%	73.71%	-44.73%	-49.68%	-	-
Horiz. %	79.64%	85.59%	39.28%	48.32%	27.81%	50.32%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Per Share
RPS	334.42	375.99	324.27	323.96	272.38	445.89	468.06	-5.44%
YoY %	-11.06%	15.95%	0.10%	18.94%	-38.91%	-4.74%	-	-
Horiz. %	71.45%	80.33%	69.28%	69.21%	58.19%	95.26%	100.00%	-
EPS	17.08	16.57	6.63	7.81	4.59	10.93	20.00	-2.59%
YoY %	3.08%	149.92%	-15.11%	70.15%	-58.01%	-45.35%	-	-
Horiz. %	85.40%	82.85%	33.15%	39.05%	22.95%	54.65%	100.00%	-
DPS	5.00	2.00	2.09	2.00	1.80	2.00	4.00	3.78%
YoY %	150.00%	-4.31%	4.50%	11.11%	-10.00%	-50.00%	-	-
Horiz. %	125.00%	50.00%	52.25%	50.00%	45.00%	50.00%	100.00%	-
NAPS	1.5366	1.388	1.209	1.1597	1.1832	1.5569	1.4333	1.16%
YoY %	10.71%	14.81%	4.25%	-1.99%	-24.00%	8.62%	-	-
Horiz. %	107.21%	96.84%	84.35%	80.91%	82.55%	108.62%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 112,758
RPS	128.82	144.56	125.74	131.26	111.17	139.80	146.56	-2.12%
YoY %	-10.89%	14.97%	-4.21%	18.07%	-20.48%	-4.61%	-	-
Horiz. %	87.90%	98.64%	85.79%	89.56%	75.85%	95.39%	100.00%	-
EPS	6.58	6.37	2.57	3.17	1.88	3.43	6.26	0.83%
YoY %	3.30%	147.86%	-18.93%	68.62%	-45.19%	-45.21%	-	-
Horiz. %	105.11%	101.76%	41.05%	50.64%	30.03%	54.79%	100.00%	-
DPS	1.92	0.78	0.81	0.82	0.74	0.63	1.25	7.40%
YoY %	146.15%	-3.70%	-1.22%	10.81%	17.46%	-49.60%	-	-
Horiz. %	153.60%	62.40%	64.80%	65.60%	59.20%	50.40%	100.00%	-
NAPS	0.5919	0.5337	0.4688	0.4699	0.4829	0.4881	0.4488	4.71%
YoY %	10.91%	13.84%	-0.23%	-2.69%	-1.07%	8.76%	-	-
Horiz. %	131.89%	118.92%	104.46%	104.70%	107.60%	108.76%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	-
Price	1.03	0.425	0.39	0.45	0.49	0.37	0.81	-
P/RPS	0.31	0.11	0.12	0.14	0.18	0.08	0.17	10.52%
YoY %	181.82%	-8.33%	-14.29%	-22.22%	125.00%	-52.94%	-	-
Horiz. %	182.35%	64.71%	70.59%	82.35%	105.88%	47.06%	100.00%	-
P/EPS	6.03	2.57	5.88	5.76	10.66	3.39	4.05	6.85%
YoY %	134.63%	-56.29%	2.08%	-45.97%	214.45%	-16.30%	-	-
Horiz. %	148.89%	63.46%	145.19%	142.22%	263.21%	83.70%	100.00%	-
EY	16.58	38.98	17.00	17.37	9.38	29.54	24.69	-6.41%
YoY %	-57.47%	129.29%	-2.13%	85.18%	-68.25%	19.64%	-	-
Horiz. %	67.15%	157.88%	68.85%	70.35%	37.99%	119.64%	100.00%	-
DY	4.85	4.71	5.36	4.44	3.68	5.41	4.94	-0.30%
YoY %	2.97%	-12.13%	20.72%	20.65%	-31.98%	9.51%	-	-
Horiz. %	98.18%	95.34%	108.50%	89.88%	74.49%	109.51%	100.00%	-
P/NAPS	0.67	0.31	0.32	0.39	0.41	0.24	0.57	2.72%
YoY %	116.13%	-3.12%	-17.95%	-4.88%	70.83%	-57.89%	-	-
Horiz. %	117.54%	54.39%	56.14%	68.42%	71.93%	42.11%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	20/03/14	20/03/13	13/03/12	22/03/11	29/03/10	30/03/09	25/03/08	-
Price	1.48	0.46	0.38	0.45	0.54	0.40	0.68	-
P/RPS	0.44	0.12	0.12	0.14	0.20	0.09	0.15	19.62%
YoY %	266.67%	0.00%	-14.29%	-30.00%	122.22%	-40.00%	-	-
Horiz. %	293.33%	80.00%	80.00%	93.33%	133.33%	60.00%	100.00%	-
P/EPS	8.67	2.78	5.73	5.76	11.75	3.66	3.40	16.86%
YoY %	211.87%	-51.48%	-0.52%	-50.98%	221.04%	7.65%	-	-
Horiz. %	255.00%	81.76%	168.53%	169.41%	345.59%	107.65%	100.00%	-
EY	11.54	36.02	17.45	17.37	8.51	27.32	29.41	-14.42%
YoY %	-67.96%	106.42%	0.46%	104.11%	-68.85%	-7.11%	-	-
Horiz. %	39.24%	122.48%	59.33%	59.06%	28.94%	92.89%	100.00%	-
DY	3.38	4.35	5.50	4.44	3.34	5.00	5.88	-8.80%
YoY %	-22.30%	-20.91%	23.87%	32.93%	-33.20%	-14.97%	-	-
Horiz. %	57.48%	73.98%	93.54%	75.51%	56.80%	85.03%	100.00%	-
P/NAPS	0.96	0.33	0.31	0.39	0.46	0.26	0.47	12.62%
YoY %	190.91%	6.45%	-20.51%	-15.22%	76.92%	-44.68%	-	-
Horiz. %	204.26%	70.21%	65.96%	82.98%	97.87%	55.32%	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