[POHUAT] YoY TTM Result on 31-Jan-2013 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 16.88%
YoY- 147.81%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 499,898 386,758 358,499 402,320 349,930 365,298 309,376 8.32%
PBT 53,592 31,146 20,378 20,654 5,519 10,384 8,174 36.78%
Tax -9,072 -5,841 -2,326 -3,186 1,699 -1,566 -2,767 21.87%
NP 44,520 25,305 18,052 17,468 7,218 8,818 5,407 42.07%
-
NP to SH 45,144 25,667 18,306 17,728 7,154 8,812 5,219 43.25%
-
Tax Rate 16.93% 18.75% 11.41% 15.43% -30.78% 15.08% 33.85% -
Total Cost 455,378 361,453 340,447 384,852 342,712 356,480 303,969 6.96%
-
Net Worth 221,948 185,862 164,721 148,519 130,466 130,766 134,392 8.71%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 14,943 8,554 5,355 2,160 2,256 2,268 2,049 39.23%
Div Payout % 33.10% 33.33% 29.26% 12.19% 31.54% 25.75% 39.27% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 221,948 185,862 164,721 148,519 130,466 130,766 134,392 8.71%
NOSH 213,534 106,762 107,198 107,002 107,912 112,758 113,584 11.08%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.91% 6.54% 5.04% 4.34% 2.06% 2.41% 1.75% -
ROE 20.34% 13.81% 11.11% 11.94% 5.48% 6.74% 3.88% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 234.11 362.26 334.42 375.99 324.27 323.96 272.38 -2.49%
EPS 21.14 24.04 17.08 16.57 6.63 7.81 4.59 28.97%
DPS 7.00 8.00 5.00 2.00 2.09 2.00 1.80 25.38%
NAPS 1.0394 1.7409 1.5366 1.388 1.209 1.1597 1.1832 -2.13%
Adjusted Per Share Value based on latest NOSH - 107,002
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 179.63 138.97 128.82 144.56 125.74 131.26 111.17 8.32%
EPS 16.22 9.22 6.58 6.37 2.57 3.17 1.88 43.18%
DPS 5.37 3.07 1.92 0.78 0.81 0.82 0.74 39.12%
NAPS 0.7975 0.6679 0.5919 0.5337 0.4688 0.4699 0.4829 8.71%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.68 1.75 1.03 0.425 0.39 0.45 0.49 -
P/RPS 0.72 0.48 0.31 0.11 0.12 0.14 0.18 25.97%
P/EPS 7.95 7.28 6.03 2.57 5.88 5.76 10.66 -4.76%
EY 12.58 13.74 16.58 38.98 17.00 17.37 9.38 5.01%
DY 4.17 4.57 4.85 4.71 5.36 4.44 3.68 2.10%
P/NAPS 1.62 1.01 0.67 0.31 0.32 0.39 0.41 25.72%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 19/03/15 20/03/14 20/03/13 13/03/12 22/03/11 29/03/10 -
Price 1.46 2.30 1.48 0.46 0.38 0.45 0.54 -
P/RPS 0.62 0.63 0.44 0.12 0.12 0.14 0.20 20.74%
P/EPS 6.91 9.57 8.67 2.78 5.73 5.76 11.75 -8.46%
EY 14.48 10.45 11.54 36.02 17.45 17.37 8.51 9.25%
DY 4.79 3.48 3.38 4.35 5.50 4.44 3.34 6.19%
P/NAPS 1.40 1.32 0.96 0.33 0.31 0.39 0.46 20.37%

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