[POHUAT] YoY TTM Result on 31-Jan-2012 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
13-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 28.09%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 386,758 358,499 402,320 349,930 365,298 309,376 389,070 -0.09%
PBT 31,146 20,378 20,654 5,519 10,384 8,174 12,416 16.55%
Tax -5,841 -2,326 -3,186 1,699 -1,566 -2,767 -2,605 14.39%
NP 25,305 18,052 17,468 7,218 8,818 5,407 9,811 17.09%
-
NP to SH 25,667 18,306 17,728 7,154 8,812 5,219 9,537 17.93%
-
Tax Rate 18.75% 11.41% 15.43% -30.78% 15.08% 33.85% 20.98% -
Total Cost 361,453 340,447 384,852 342,712 356,480 303,969 379,259 -0.79%
-
Net Worth 185,862 164,721 148,519 130,466 130,766 134,392 135,851 5.36%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 8,554 5,355 2,160 2,256 2,268 2,049 1,742 30.35%
Div Payout % 33.33% 29.26% 12.19% 31.54% 25.75% 39.27% 18.27% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 185,862 164,721 148,519 130,466 130,766 134,392 135,851 5.36%
NOSH 106,762 107,198 107,002 107,912 112,758 113,584 87,257 3.41%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 6.54% 5.04% 4.34% 2.06% 2.41% 1.75% 2.52% -
ROE 13.81% 11.11% 11.94% 5.48% 6.74% 3.88% 7.02% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 362.26 334.42 375.99 324.27 323.96 272.38 445.89 -3.40%
EPS 24.04 17.08 16.57 6.63 7.81 4.59 10.93 14.03%
DPS 8.00 5.00 2.00 2.09 2.00 1.80 2.00 25.97%
NAPS 1.7409 1.5366 1.388 1.209 1.1597 1.1832 1.5569 1.87%
Adjusted Per Share Value based on latest NOSH - 107,912
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 145.95 135.28 151.82 132.05 137.85 116.75 146.82 -0.09%
EPS 9.69 6.91 6.69 2.70 3.33 1.97 3.60 17.93%
DPS 3.23 2.02 0.82 0.85 0.86 0.77 0.66 30.28%
NAPS 0.7014 0.6216 0.5604 0.4923 0.4935 0.5071 0.5126 5.36%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.75 1.03 0.425 0.39 0.45 0.49 0.37 -
P/RPS 0.48 0.31 0.11 0.12 0.14 0.18 0.08 34.78%
P/EPS 7.28 6.03 2.57 5.88 5.76 10.66 3.39 13.57%
EY 13.74 16.58 38.98 17.00 17.37 9.38 29.54 -11.97%
DY 4.57 4.85 4.71 5.36 4.44 3.68 5.41 -2.77%
P/NAPS 1.01 0.67 0.31 0.32 0.39 0.41 0.24 27.04%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 19/03/15 20/03/14 20/03/13 13/03/12 22/03/11 29/03/10 30/03/09 -
Price 2.30 1.48 0.46 0.38 0.45 0.54 0.40 -
P/RPS 0.63 0.44 0.12 0.12 0.14 0.20 0.09 38.28%
P/EPS 9.57 8.67 2.78 5.73 5.76 11.75 3.66 17.36%
EY 10.45 11.54 36.02 17.45 17.37 8.51 27.32 -14.79%
DY 3.48 3.38 4.35 5.50 4.44 3.34 5.00 -5.85%
P/NAPS 1.32 0.96 0.33 0.31 0.39 0.46 0.26 31.08%

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