[POHUAT] YoY TTM Result on 31-Jul-2015 [#3]

Announcement Date
14-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 24.41%
YoY- 47.34%
Quarter Report
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 604,102 594,634 523,348 421,870 370,391 369,094 375,177 8.25%
PBT 52,987 70,085 53,803 40,829 24,957 18,967 6,910 40.40%
Tax -8,562 -13,597 -10,458 -6,892 -2,106 -4,254 898 -
NP 44,425 56,488 43,345 33,937 22,851 14,713 7,808 33.59%
-
NP to SH 44,119 56,988 43,857 34,384 23,337 14,875 7,884 33.22%
-
Tax Rate 16.16% 19.40% 19.44% 16.88% 8.44% 22.43% -13.00% -
Total Cost 559,677 538,146 480,003 387,933 347,540 354,381 367,369 7.26%
-
Net Worth 298,476 273,657 226,123 196,500 165,274 146,733 134,408 14.21%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 10,801 14,947 17,068 11,743 8,572 2,160 2,256 29.80%
Div Payout % 24.48% 26.23% 38.92% 34.15% 36.74% 14.52% 28.62% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 298,476 273,657 226,123 196,500 165,274 146,733 134,408 14.21%
NOSH 233,232 213,628 213,525 106,706 107,237 106,722 107,967 13.69%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 7.35% 9.50% 8.28% 8.04% 6.17% 3.99% 2.08% -
ROE 14.78% 20.82% 19.40% 17.50% 14.12% 10.14% 5.87% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 275.14 278.35 245.10 395.35 345.39 345.84 347.49 -3.81%
EPS 20.09 26.68 20.54 32.22 21.76 13.94 7.30 18.37%
DPS 4.92 7.00 8.00 11.00 8.00 2.00 2.09 15.32%
NAPS 1.3594 1.281 1.059 1.8415 1.5412 1.3749 1.2449 1.47%
Adjusted Per Share Value based on latest NOSH - 106,706
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 217.07 213.67 188.05 151.59 133.09 132.62 134.81 8.25%
EPS 15.85 20.48 15.76 12.36 8.39 5.34 2.83 33.24%
DPS 3.88 5.37 6.13 4.22 3.08 0.78 0.81 29.81%
NAPS 1.0725 0.9833 0.8125 0.7061 0.5939 0.5272 0.483 14.21%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.49 1.92 1.49 2.82 1.33 0.595 0.37 -
P/RPS 0.54 0.69 0.61 0.71 0.39 0.17 0.11 30.35%
P/EPS 7.42 7.20 7.25 8.75 6.11 4.27 5.07 6.54%
EY 13.49 13.89 13.78 11.43 16.36 23.43 19.74 -6.14%
DY 3.30 3.65 5.37 3.90 6.02 3.36 5.65 -8.56%
P/NAPS 1.10 1.50 1.41 1.53 0.86 0.43 0.30 24.16%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 25/09/17 26/09/16 14/09/15 10/09/14 30/09/13 27/09/12 -
Price 1.43 1.96 1.53 2.90 1.39 0.61 0.39 -
P/RPS 0.52 0.70 0.62 0.73 0.40 0.18 0.11 29.53%
P/EPS 7.12 7.35 7.45 9.00 6.39 4.38 5.34 4.90%
EY 14.05 13.61 13.42 11.11 15.66 22.85 18.72 -4.66%
DY 3.44 3.57 5.23 3.79 5.76 3.28 5.36 -7.12%
P/NAPS 1.05 1.53 1.44 1.57 0.90 0.44 0.31 22.53%

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