[POHUAT] YoY TTM Result on 31-Jul-2004 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- -0.41%
YoY- -76.57%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 396,235 368,077 325,525 275,897 182,487 142,658 132,407 20.03%
PBT 16,892 11,286 718 8,978 12,980 9,600 9,061 10.93%
Tax -2,400 -1,765 -3,212 -7,037 -4,695 -2,786 -2,674 -1.78%
NP 14,492 9,521 -2,494 1,941 8,285 6,814 6,387 14.62%
-
NP to SH 14,471 9,066 -2,756 1,941 8,285 6,814 6,387 14.59%
-
Tax Rate 14.21% 15.64% 447.35% 78.38% 36.17% 29.02% 29.51% -
Total Cost 381,743 358,556 328,019 273,956 174,202 135,844 126,020 20.27%
-
Net Worth 117,386 98,075 95,056 99,816 90,579 82,818 77,048 7.26%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 1,743 1,745 1,738 1,249 1,839 920 2,301 -4.52%
Div Payout % 12.05% 19.25% 0.00% 64.39% 22.20% 13.51% 36.04% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 117,386 98,075 95,056 99,816 90,579 82,818 77,048 7.26%
NOSH 87,191 82,500 86,415 86,796 45,979 46,010 45,862 11.29%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.66% 2.59% -0.77% 0.70% 4.54% 4.78% 4.82% -
ROE 12.33% 9.24% -2.90% 1.94% 9.15% 8.23% 8.29% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 454.44 446.15 376.70 317.87 396.89 310.06 288.71 7.85%
EPS 16.60 10.99 -3.19 2.24 18.02 14.81 13.93 2.96%
DPS 2.00 2.12 2.00 1.44 4.00 2.00 5.00 -14.15%
NAPS 1.3463 1.1888 1.10 1.15 1.97 1.80 1.68 -3.62%
Adjusted Per Share Value based on latest NOSH - 86,796
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 149.52 138.90 122.84 104.11 68.86 53.83 49.96 20.03%
EPS 5.46 3.42 -1.04 0.73 3.13 2.57 2.41 14.59%
DPS 0.66 0.66 0.66 0.47 0.69 0.35 0.87 -4.49%
NAPS 0.443 0.3701 0.3587 0.3767 0.3418 0.3125 0.2907 7.27%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 0.68 0.43 0.58 0.95 1.53 1.18 0.00 -
P/RPS 0.15 0.10 0.15 0.30 0.39 0.38 0.00 -
P/EPS 4.10 3.91 -18.19 42.48 8.49 7.97 0.00 -
EY 24.41 25.56 -5.50 2.35 11.78 12.55 0.00 -
DY 2.94 4.92 3.45 1.52 2.61 1.69 0.00 -
P/NAPS 0.51 0.36 0.53 0.83 0.78 0.66 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 27/09/06 29/09/05 29/09/04 15/09/03 27/09/02 24/10/01 -
Price 0.55 0.42 0.60 0.80 1.19 1.12 0.00 -
P/RPS 0.12 0.09 0.16 0.25 0.30 0.36 0.00 -
P/EPS 3.31 3.82 -18.81 35.77 6.60 7.56 0.00 -
EY 30.18 26.16 -5.32 2.80 15.14 13.22 0.00 -
DY 3.64 5.04 3.33 1.80 3.36 1.79 0.00 -
P/NAPS 0.41 0.35 0.55 0.70 0.60 0.62 0.00 -

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
Post a Comment