[POHUAT] YoY TTM Result on 31-Jul-2013 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -21.37%
YoY- 88.67%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 523,348 421,870 370,391 369,094 375,177 370,879 328,490 8.06%
PBT 53,803 40,829 24,957 18,967 6,910 6,697 10,112 32.09%
Tax -10,458 -6,892 -2,106 -4,254 898 -696 -3,012 23.03%
NP 43,345 33,937 22,851 14,713 7,808 6,001 7,100 35.15%
-
NP to SH 43,857 34,384 23,337 14,875 7,884 5,978 6,933 35.95%
-
Tax Rate 19.44% 16.88% 8.44% 22.43% -13.00% 10.39% 29.79% -
Total Cost 480,003 387,933 347,540 354,381 367,369 364,878 321,390 6.90%
-
Net Worth 226,123 196,500 165,274 146,733 134,408 128,476 131,884 9.39%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 17,068 11,743 8,572 2,160 2,256 2,268 2,049 42.33%
Div Payout % 38.92% 34.15% 36.74% 14.52% 28.62% 37.95% 29.56% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 226,123 196,500 165,274 146,733 134,408 128,476 131,884 9.39%
NOSH 213,525 106,706 107,237 106,722 107,967 113,384 113,361 11.11%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 8.28% 8.04% 6.17% 3.99% 2.08% 1.62% 2.16% -
ROE 19.40% 17.50% 14.12% 10.14% 5.87% 4.65% 5.26% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 245.10 395.35 345.39 345.84 347.49 327.10 289.77 -2.74%
EPS 20.54 32.22 21.76 13.94 7.30 5.27 6.12 22.33%
DPS 8.00 11.00 8.00 2.00 2.09 2.00 1.81 28.07%
NAPS 1.059 1.8415 1.5412 1.3749 1.2449 1.1331 1.1634 -1.55%
Adjusted Per Share Value based on latest NOSH - 106,722
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 188.05 151.59 133.09 132.62 134.81 133.27 118.03 8.06%
EPS 15.76 12.36 8.39 5.34 2.83 2.15 2.49 35.96%
DPS 6.13 4.22 3.08 0.78 0.81 0.82 0.74 42.19%
NAPS 0.8125 0.7061 0.5939 0.5272 0.483 0.4616 0.4739 9.39%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.49 2.82 1.33 0.595 0.37 0.42 0.46 -
P/RPS 0.61 0.71 0.39 0.17 0.11 0.13 0.16 24.96%
P/EPS 7.25 8.75 6.11 4.27 5.07 7.97 7.52 -0.60%
EY 13.78 11.43 16.36 23.43 19.74 12.55 13.30 0.59%
DY 5.37 3.90 6.02 3.36 5.65 4.76 3.93 5.33%
P/NAPS 1.41 1.53 0.86 0.43 0.30 0.37 0.40 23.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 28/09/10 -
Price 1.53 2.90 1.39 0.61 0.39 0.40 0.45 -
P/RPS 0.62 0.73 0.40 0.18 0.11 0.12 0.16 25.30%
P/EPS 7.45 9.00 6.39 4.38 5.34 7.59 7.36 0.20%
EY 13.42 11.11 15.66 22.85 18.72 13.18 13.59 -0.20%
DY 5.23 3.79 5.76 3.28 5.36 5.00 4.02 4.47%
P/NAPS 1.44 1.57 0.90 0.44 0.31 0.35 0.39 24.29%

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