[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

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	386,758	358,499	402,320	349,930	365,298	309,376	389,070	-0.09%
YoY %	7.88%	-10.89%	14.97%	-4.21%	18.08%	-20.48%	-	-
Horiz. %	99.41%	92.14%	103.41%	89.94%	93.89%	79.52%	100.00%	-
PBT	31,146	20,378	20,654	5,519	10,384	8,174	12,416	16.55%
YoY %	52.84%	-1.34%	274.23%	-46.85%	27.04%	-34.17%	-	-
Horiz. %	250.85%	164.13%	166.35%	44.45%	83.63%	65.83%	100.00%	-
Tax	-5,841	-2,326	-3,186	1,699	-1,566	-2,767	-2,605	14.39%
YoY %	-151.12%	26.99%	-287.52%	208.49%	43.40%	-6.22%	-	-
Horiz. %	224.22%	89.29%	122.30%	-65.22%	60.12%	106.22%	100.00%	-
NP	25,305	18,052	17,468	7,218	8,818	5,407	9,811	17.09%
YoY %	40.18%	3.34%	142.01%	-18.14%	63.08%	-44.89%	-	-
Horiz. %	257.92%	184.00%	178.05%	73.57%	89.88%	55.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,667	18,306	17,728	7,154	8,812	5,219	9,537	17.93%
YoY %	40.21%	3.26%	147.81%	-18.82%	68.84%	-45.28%	-	-
Horiz. %	269.13%	191.95%	185.89%	75.01%	92.40%	54.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.75%	11.41%	15.43%	-30.78%	15.08%	33.85%	20.98%	-
YoY %	64.33%	-26.05%	150.13%	-304.11%	-55.45%	61.34%	-	-
Horiz. %	89.37%	54.39%	73.55%	-146.71%	71.88%	161.34%	100.00%	-
Total Cost	361,453	340,447	384,852	342,712	356,480	303,969	379,259	-0.79%
YoY %	6.17%	-11.54%	12.30%	-3.86%	17.28%	-19.85%	-	-
Horiz. %	95.31%	89.77%	101.47%	90.36%	93.99%	80.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,862	164,721	148,519	130,466	130,766	134,392	135,851	5.36%
YoY %	12.83%	10.91%	13.84%	-0.23%	-2.70%	-1.07%	-	-
Horiz. %	136.81%	121.25%	109.32%	96.04%	96.26%	98.93%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	8,554	5,355	2,160	2,256	2,268	2,049	1,742	30.35%
YoY %	59.74%	147.92%	-4.26%	-0.53%	10.69%	17.62%	-	-
Horiz. %	491.04%	307.41%	124.00%	129.51%	130.20%	117.62%	100.00%	-
Div Payout %	33.33%	29.26%	12.19%	31.54%	25.75%	39.27%	18.27%	-
YoY %	13.91%	140.03%	-61.35%	22.49%	-34.43%	114.94%	-	-
Horiz. %	182.43%	160.15%	66.72%	172.63%	140.94%	214.94%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	185,862	164,721	148,519	130,466	130,766	134,392	135,851	5.36%
YoY %	12.83%	10.91%	13.84%	-0.23%	-2.70%	-1.07%	-	-
Horiz. %	136.81%	121.25%	109.32%	96.04%	96.26%	98.93%	100.00%	-
NOSH	106,762	107,198	107,002	107,912	112,758	113,584	87,257	3.41%
YoY %	-0.41%	0.18%	-0.84%	-4.30%	-0.73%	30.17%	-	-
Horiz. %	122.35%	122.85%	122.63%	123.67%	129.23%	130.17%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	6.54%	5.04%	4.34%	2.06%	2.41%	1.75%	2.52%	-
YoY %	29.76%	16.13%	110.68%	-14.52%	37.71%	-30.56%	-	-
Horiz. %	259.52%	200.00%	172.22%	81.75%	95.63%	69.44%	100.00%	-
ROE	13.81%	11.11%	11.94%	5.48%	6.74%	3.88%	7.02%	-
YoY %	24.30%	-6.95%	117.88%	-18.69%	73.71%	-44.73%	-	-
Horiz. %	196.72%	158.26%	170.09%	78.06%	96.01%	55.27%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	362.26	334.42	375.99	324.27	323.96	272.38	445.89	-3.40%
YoY %	8.32%	-11.06%	15.95%	0.10%	18.94%	-38.91%	-	-
Horiz. %	81.24%	75.00%	84.32%	72.72%	72.65%	61.09%	100.00%	-
EPS	24.04	17.08	16.57	6.63	7.81	4.59	10.93	14.03%
YoY %	40.75%	3.08%	149.92%	-15.11%	70.15%	-58.01%	-	-
Horiz. %	219.95%	156.27%	151.60%	60.66%	71.45%	41.99%	100.00%	-
DPS	8.00	5.00	2.00	2.09	2.00	1.80	2.00	25.97%
YoY %	60.00%	150.00%	-4.31%	4.50%	11.11%	-10.00%	-	-
Horiz. %	400.00%	250.00%	100.00%	104.50%	100.00%	90.00%	100.00%	-
NAPS	1.7409	1.5366	1.388	1.209	1.1597	1.1832	1.5569	1.87%
YoY %	13.30%	10.71%	14.81%	4.25%	-1.99%	-24.00%	-	-
Horiz. %	111.82%	98.70%	89.15%	77.65%	74.49%	76.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 107,912
RPS	138.97	128.82	144.56	125.74	131.26	111.17	139.80	-0.09%
YoY %	7.88%	-10.89%	14.97%	-4.21%	18.07%	-20.48%	-	-
Horiz. %	99.41%	92.15%	103.40%	89.94%	93.89%	79.52%	100.00%	-
EPS	9.22	6.58	6.37	2.57	3.17	1.88	3.43	17.90%
YoY %	40.12%	3.30%	147.86%	-18.93%	68.62%	-45.19%	-	-
Horiz. %	268.80%	191.84%	185.71%	74.93%	92.42%	54.81%	100.00%	-
DPS	3.07	1.92	0.78	0.81	0.82	0.74	0.63	30.19%
YoY %	59.90%	146.15%	-3.70%	-1.22%	10.81%	17.46%	-	-
Horiz. %	487.30%	304.76%	123.81%	128.57%	130.16%	117.46%	100.00%	-
NAPS	0.6679	0.5919	0.5337	0.4688	0.4699	0.4829	0.4881	5.36%
YoY %	12.84%	10.91%	13.84%	-0.23%	-2.69%	-1.07%	-	-
Horiz. %	136.84%	121.27%	109.34%	96.05%	96.27%	98.93%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	54.84%	181.82%	-8.33%	-14.29%	-22.22%	125.00%	-	-
Horiz. %	600.00%	387.50%	137.50%	150.00%	175.00%	225.00%	100.00%	-
P/EPS	7.28	6.03	2.57	5.88	5.76	10.66	3.39	13.57%
YoY %	20.73%	134.63%	-56.29%	2.08%	-45.97%	214.45%	-	-
Horiz. %	214.75%	177.88%	75.81%	173.45%	169.91%	314.45%	100.00%	-
EY	13.74	16.58	38.98	17.00	17.37	9.38	29.54	-11.97%
YoY %	-17.13%	-57.47%	129.29%	-2.13%	85.18%	-68.25%	-	-
Horiz. %	46.51%	56.13%	131.96%	57.55%	58.80%	31.75%	100.00%	-
DY	4.57	4.85	4.71	5.36	4.44	3.68	5.41	-2.77%
YoY %	-5.77%	2.97%	-12.13%	20.72%	20.65%	-31.98%	-	-
Horiz. %	84.47%	89.65%	87.06%	99.08%	82.07%	68.02%	100.00%	-
P/NAPS	1.01	0.67	0.31	0.32	0.39	0.41	0.24	27.04%
YoY %	50.75%	116.13%	-3.12%	-17.95%	-4.88%	70.83%	-	-
Horiz. %	420.83%	279.17%	129.17%	133.33%	162.50%	170.83%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	43.18%	266.67%	0.00%	-14.29%	-30.00%	122.22%	-	-
Horiz. %	700.00%	488.89%	133.33%	133.33%	155.56%	222.22%	100.00%	-
P/EPS	9.57	8.67	2.78	5.73	5.76	11.75	3.66	17.36%
YoY %	10.38%	211.87%	-51.48%	-0.52%	-50.98%	221.04%	-	-
Horiz. %	261.48%	236.89%	75.96%	156.56%	157.38%	321.04%	100.00%	-
EY	10.45	11.54	36.02	17.45	17.37	8.51	27.32	-14.79%
YoY %	-9.45%	-67.96%	106.42%	0.46%	104.11%	-68.85%	-	-
Horiz. %	38.25%	42.24%	131.84%	63.87%	63.58%	31.15%	100.00%	-
DY	3.48	3.38	4.35	5.50	4.44	3.34	5.00	-5.85%
YoY %	2.96%	-22.30%	-20.91%	23.87%	32.93%	-33.20%	-	-
Horiz. %	69.60%	67.60%	87.00%	110.00%	88.80%	66.80%	100.00%	-
P/NAPS	1.32	0.96	0.33	0.31	0.39	0.46	0.26	31.08%
YoY %	37.50%	190.91%	6.45%	-20.51%	-15.22%	76.92%	-	-
Horiz. %	507.69%	369.23%	126.92%	119.23%	150.00%	176.92%	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