[POHUAT] YoY TTM Result on 31-Jul-2012 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 12.73%
YoY- 31.88%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 421,870 370,391 369,094 375,177 370,879 328,490 355,368 2.89%
PBT 40,829 24,957 18,967 6,910 6,697 10,112 15,480 17.53%
Tax -6,892 -2,106 -4,254 898 -696 -3,012 -2,015 22.73%
NP 33,937 22,851 14,713 7,808 6,001 7,100 13,465 16.64%
-
NP to SH 34,384 23,337 14,875 7,884 5,978 6,933 13,494 16.86%
-
Tax Rate 16.88% 8.44% 22.43% -13.00% 10.39% 29.79% 13.02% -
Total Cost 387,933 347,540 354,381 367,369 364,878 321,390 341,903 2.12%
-
Net Worth 196,500 165,274 146,733 134,408 128,476 131,884 138,164 6.04%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 11,743 8,572 2,160 2,256 2,268 2,049 1,742 37.42%
Div Payout % 34.15% 36.74% 14.52% 28.62% 37.95% 29.56% 12.91% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 196,500 165,274 146,733 134,408 128,476 131,884 138,164 6.04%
NOSH 106,706 107,237 106,722 107,967 113,384 113,361 87,296 3.40%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 8.04% 6.17% 3.99% 2.08% 1.62% 2.16% 3.79% -
ROE 17.50% 14.12% 10.14% 5.87% 4.65% 5.26% 9.77% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 395.35 345.39 345.84 347.49 327.10 289.77 407.08 -0.48%
EPS 32.22 21.76 13.94 7.30 5.27 6.12 15.46 13.01%
DPS 11.00 8.00 2.00 2.09 2.00 1.81 2.00 32.84%
NAPS 1.8415 1.5412 1.3749 1.2449 1.1331 1.1634 1.5827 2.55%
Adjusted Per Share Value based on latest NOSH - 107,967
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 151.59 133.09 132.62 134.81 133.27 118.03 127.69 2.89%
EPS 12.36 8.39 5.34 2.83 2.15 2.49 4.85 16.86%
DPS 4.22 3.08 0.78 0.81 0.82 0.74 0.63 37.27%
NAPS 0.7061 0.5939 0.5272 0.483 0.4616 0.4739 0.4965 6.04%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.82 1.33 0.595 0.37 0.42 0.46 0.62 -
P/RPS 0.71 0.39 0.17 0.11 0.13 0.16 0.15 29.56%
P/EPS 8.75 6.11 4.27 5.07 7.97 7.52 4.01 13.88%
EY 11.43 16.36 23.43 19.74 12.55 13.30 24.93 -12.18%
DY 3.90 6.02 3.36 5.65 4.76 3.93 3.23 3.18%
P/NAPS 1.53 0.86 0.43 0.30 0.37 0.40 0.39 25.57%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 28/09/10 28/09/09 -
Price 2.90 1.39 0.61 0.39 0.40 0.45 0.55 -
P/RPS 0.73 0.40 0.18 0.11 0.12 0.16 0.14 31.66%
P/EPS 9.00 6.39 4.38 5.34 7.59 7.36 3.56 16.70%
EY 11.11 15.66 22.85 18.72 13.18 13.59 28.10 -14.32%
DY 3.79 5.76 3.28 5.36 5.00 4.02 3.64 0.67%
P/NAPS 1.57 0.90 0.44 0.31 0.35 0.39 0.35 28.40%

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