[POHUAT] YoY TTM Result on 31-Jul-2014 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
10-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 12.6%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 594,634 523,348 421,870 370,391 369,094 375,177 370,879 8.17%
PBT 70,085 53,803 40,829 24,957 18,967 6,910 6,697 47.84%
Tax -13,597 -10,458 -6,892 -2,106 -4,254 898 -696 64.03%
NP 56,488 43,345 33,937 22,851 14,713 7,808 6,001 45.25%
-
NP to SH 56,988 43,857 34,384 23,337 14,875 7,884 5,978 45.56%
-
Tax Rate 19.40% 19.44% 16.88% 8.44% 22.43% -13.00% 10.39% -
Total Cost 538,146 480,003 387,933 347,540 354,381 367,369 364,878 6.68%
-
Net Worth 273,657 226,123 196,500 165,274 146,733 134,408 128,476 13.41%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 14,947 17,068 11,743 8,572 2,160 2,256 2,268 36.88%
Div Payout % 26.23% 38.92% 34.15% 36.74% 14.52% 28.62% 37.95% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 273,657 226,123 196,500 165,274 146,733 134,408 128,476 13.41%
NOSH 213,628 213,525 106,706 107,237 106,722 107,967 113,384 11.12%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 9.50% 8.28% 8.04% 6.17% 3.99% 2.08% 1.62% -
ROE 20.82% 19.40% 17.50% 14.12% 10.14% 5.87% 4.65% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 278.35 245.10 395.35 345.39 345.84 347.49 327.10 -2.65%
EPS 26.68 20.54 32.22 21.76 13.94 7.30 5.27 31.00%
DPS 7.00 8.00 11.00 8.00 2.00 2.09 2.00 23.19%
NAPS 1.281 1.059 1.8415 1.5412 1.3749 1.2449 1.1331 2.06%
Adjusted Per Share Value based on latest NOSH - 107,237
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 213.67 188.05 151.59 133.09 132.62 134.81 133.27 8.17%
EPS 20.48 15.76 12.36 8.39 5.34 2.83 2.15 45.54%
DPS 5.37 6.13 4.22 3.08 0.78 0.81 0.82 36.74%
NAPS 0.9833 0.8125 0.7061 0.5939 0.5272 0.483 0.4616 13.41%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.92 1.49 2.82 1.33 0.595 0.37 0.42 -
P/RPS 0.69 0.61 0.71 0.39 0.17 0.11 0.13 32.04%
P/EPS 7.20 7.25 8.75 6.11 4.27 5.07 7.97 -1.67%
EY 13.89 13.78 11.43 16.36 23.43 19.74 12.55 1.70%
DY 3.65 5.37 3.90 6.02 3.36 5.65 4.76 -4.32%
P/NAPS 1.50 1.41 1.53 0.86 0.43 0.30 0.37 26.24%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 25/09/17 26/09/16 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 -
Price 1.96 1.53 2.90 1.39 0.61 0.39 0.40 -
P/RPS 0.70 0.62 0.73 0.40 0.18 0.11 0.12 34.13%
P/EPS 7.35 7.45 9.00 6.39 4.38 5.34 7.59 -0.53%
EY 13.61 13.42 11.11 15.66 22.85 18.72 13.18 0.53%
DY 3.57 5.23 3.79 5.76 3.28 5.36 5.00 -5.45%
P/NAPS 1.53 1.44 1.57 0.90 0.44 0.31 0.35 27.84%

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