[POHUAT] YoY TTM Result on 31-Jul-2018 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

26-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

31-Jul-2018 [#3]

Profit Trend

QoQ- -1.02%

YoY- -22.58%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
TTM Result
Revenue	718,404	634,869	698,424	604,102	594,634	523,348	421,870	9.26%
YoY %	13.16%	-9.10%	15.61%	1.59%	13.62%	24.05%	-	-
Horiz. %	170.29%	150.49%	165.55%	143.20%	140.95%	124.05%	100.00%	-
PBT	70,576	57,225	70,602	52,987	70,085	53,803	40,829	9.54%
YoY %	23.33%	-18.95%	33.24%	-24.40%	30.26%	31.78%	-	-
Horiz. %	172.86%	140.16%	172.92%	129.78%	171.65%	131.78%	100.00%	-
Tax	-12,739	-12,561	-13,407	-8,562	-13,597	-10,458	-6,892	10.77%
YoY %	-1.42%	6.31%	-56.59%	37.03%	-30.02%	-51.74%	-	-
Horiz. %	184.84%	182.25%	194.53%	124.23%	197.29%	151.74%	100.00%	-
NP	57,837	44,664	57,195	44,425	56,488	43,345	33,937	9.28%
YoY %	29.49%	-21.91%	28.75%	-21.35%	30.32%	27.72%	-	-
Horiz. %	170.42%	131.61%	168.53%	130.90%	166.45%	127.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,837	44,659	56,927	44,119	56,988	43,857	34,384	9.04%
YoY %	29.51%	-21.55%	29.03%	-22.58%	29.94%	27.55%	-	-
Horiz. %	168.21%	129.88%	165.56%	128.31%	165.74%	127.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	21.95%	18.99%	16.16%	19.40%	19.44%	16.88%	-
YoY %	-17.77%	15.59%	17.51%	-16.70%	-0.21%	15.17%	-	-
Horiz. %	106.93%	130.04%	112.50%	95.73%	114.93%	115.17%	100.00%	-
Total Cost	660,567	590,205	641,229	559,677	538,146	480,003	387,933	9.26%
YoY %	11.92%	-7.96%	14.57%	4.00%	12.11%	23.73%	-	-
Horiz. %	170.28%	152.14%	165.29%	144.27%	138.72%	123.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	462,217	387,796	345,746	298,476	273,657	226,123	196,500	15.30%
YoY %	19.19%	12.16%	15.84%	9.07%	21.02%	15.08%	-	-
Horiz. %	235.22%	197.35%	175.95%	151.90%	139.27%	115.08%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	12,250	16,144	13,224	10,801	14,947	17,068	11,743	0.70%
YoY %	-24.12%	22.08%	22.43%	-27.74%	-12.43%	45.35%	-	-
Horiz. %	104.32%	137.48%	112.61%	91.98%	127.28%	145.35%	100.00%	-
Div Payout %	21.18%	36.15%	23.23%	24.48%	26.23%	38.92%	34.15%	-
YoY %	-41.41%	55.62%	-5.11%	-6.67%	-32.61%	13.97%	-	-
Horiz. %	62.02%	105.86%	68.02%	71.68%	76.81%	113.97%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	462,217	387,796	345,746	298,476	273,657	226,123	196,500	15.30%
YoY %	19.19%	12.16%	15.84%	9.07%	21.02%	15.08%	-	-
Horiz. %	235.22%	197.35%	175.95%	151.90%	139.27%	115.08%	100.00%	-
NOSH	278,299	245,454	236,739	233,232	213,628	213,525	106,706	17.30%
YoY %	13.38%	3.68%	1.50%	9.18%	0.05%	100.11%	-	-
Horiz. %	260.81%	230.03%	221.86%	218.57%	200.20%	200.11%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	8.05%	7.04%	8.19%	7.35%	9.50%	8.28%	8.04%	-
YoY %	14.35%	-14.04%	11.43%	-22.63%	14.73%	2.99%	-	-
Horiz. %	100.12%	87.56%	101.87%	91.42%	118.16%	102.99%	100.00%	-
ROE	12.51%	11.52%	16.46%	14.78%	20.82%	19.40%	17.50%	-
YoY %	8.59%	-30.01%	11.37%	-29.01%	7.32%	10.86%	-	-
Horiz. %	71.49%	65.83%	94.06%	84.46%	118.97%	110.86%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	271.12	272.60	315.57	275.14	278.35	245.10	395.35	-6.08%
YoY %	-0.54%	-13.62%	14.69%	-1.15%	13.57%	-38.00%	-	-
Horiz. %	68.58%	68.95%	79.82%	69.59%	70.41%	62.00%	100.00%	-
EPS	21.83	19.18	25.72	20.09	26.68	20.54	32.22	-6.27%
YoY %	13.82%	-25.43%	28.02%	-24.70%	29.89%	-36.25%	-	-
Horiz. %	67.75%	59.53%	79.83%	62.35%	82.81%	63.75%	100.00%	-
DPS	4.62	6.93	6.00	4.92	7.00	8.00	11.00	-13.45%
YoY %	-33.33%	15.50%	21.95%	-29.71%	-12.50%	-27.27%	-	-
Horiz. %	42.00%	63.00%	54.55%	44.73%	63.64%	72.73%	100.00%	-
NAPS	1.7444	1.6651	1.5622	1.3594	1.281	1.059	1.8415	-0.89%
YoY %	4.76%	6.59%	14.92%	6.12%	20.96%	-42.49%	-	-
Horiz. %	94.73%	90.42%	84.83%	73.82%	69.56%	57.51%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 233,232
RPS	271.10	239.57	263.56	227.96	224.39	197.49	159.20	9.26%
YoY %	13.16%	-9.10%	15.62%	1.59%	13.62%	24.05%	-	-
Horiz. %	170.29%	150.48%	165.55%	143.19%	140.95%	124.05%	100.00%	-
EPS	21.83	16.85	21.48	16.65	21.50	16.55	12.98	9.04%
YoY %	29.55%	-21.55%	29.01%	-22.56%	29.91%	27.50%	-	-
Horiz. %	168.18%	129.82%	165.49%	128.27%	165.64%	127.50%	100.00%	-
DPS	4.62	6.09	4.99	4.08	5.64	6.44	4.43	0.70%
YoY %	-24.14%	22.04%	22.30%	-27.66%	-12.42%	45.37%	-	-
Horiz. %	104.29%	137.47%	112.64%	92.10%	127.31%	145.37%	100.00%	-
NAPS	1.7442	1.4634	1.3047	1.1263	1.0327	0.8533	0.7415	15.30%
YoY %	19.19%	12.16%	15.84%	9.06%	21.02%	15.08%	-	-
Horiz. %	235.23%	197.36%	175.95%	151.89%	139.27%	115.08%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.35	1.20	1.50	1.49	1.92	1.49	2.82	-
P/RPS	0.50	0.44	0.48	0.54	0.69	0.61	0.71	-5.67%
YoY %	13.64%	-8.33%	-11.11%	-21.74%	13.11%	-14.08%	-	-
Horiz. %	70.42%	61.97%	67.61%	76.06%	97.18%	85.92%	100.00%	-
P/EPS	6.18	6.26	5.83	7.42	7.20	7.25	8.75	-5.62%
YoY %	-1.28%	7.38%	-21.43%	3.06%	-0.69%	-17.14%	-	-
Horiz. %	70.63%	71.54%	66.63%	84.80%	82.29%	82.86%	100.00%	-
EY	16.17	15.98	17.15	13.49	13.89	13.78	11.43	5.94%
YoY %	1.19%	-6.82%	27.13%	-2.88%	0.80%	20.56%	-	-
Horiz. %	141.47%	139.81%	150.04%	118.02%	121.52%	120.56%	100.00%	-
DY	3.42	5.78	4.00	3.30	3.65	5.37	3.90	-2.16%
YoY %	-40.83%	44.50%	21.21%	-9.59%	-32.03%	37.69%	-	-
Horiz. %	87.69%	148.21%	102.56%	84.62%	93.59%	137.69%	100.00%	-
P/NAPS	0.77	0.72	0.96	1.10	1.50	1.41	1.53	-10.80%
YoY %	6.94%	-25.00%	-12.73%	-26.67%	6.38%	-7.84%	-	-
Horiz. %	50.33%	47.06%	62.75%	71.90%	98.04%	92.16%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	15/09/20	20/09/19	26/09/18	25/09/17	26/09/16	14/09/15	-
Price	1.42	1.38	1.57	1.43	1.96	1.53	2.90	-
P/RPS	0.52	0.51	0.50	0.52	0.70	0.62	0.73	-5.49%
YoY %	1.96%	2.00%	-3.85%	-25.71%	12.90%	-15.07%	-	-
Horiz. %	71.23%	69.86%	68.49%	71.23%	95.89%	84.93%	100.00%	-
P/EPS	6.51	7.20	6.10	7.12	7.35	7.45	9.00	-5.25%
YoY %	-9.58%	18.03%	-14.33%	-3.13%	-1.34%	-17.22%	-	-
Horiz. %	72.33%	80.00%	67.78%	79.11%	81.67%	82.78%	100.00%	-
EY	15.37	13.90	16.38	14.05	13.61	13.42	11.11	5.55%
YoY %	10.58%	-15.14%	16.58%	3.23%	1.42%	20.79%	-	-
Horiz. %	138.34%	125.11%	147.43%	126.46%	122.50%	120.79%	100.00%	-
DY	3.26	5.02	3.82	3.44	3.57	5.23	3.79	-2.47%
YoY %	-35.06%	31.41%	11.05%	-3.64%	-31.74%	37.99%	-	-
Horiz. %	86.02%	132.45%	100.79%	90.77%	94.20%	137.99%	100.00%	-
P/NAPS	0.81	0.83	1.00	1.05	1.53	1.44	1.57	-10.43%
YoY %	-2.41%	-17.00%	-4.76%	-31.37%	6.25%	-8.28%	-	-
Horiz. %	51.59%	52.87%	63.69%	66.88%	97.45%	91.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos