[POHUAT] YoY TTM Result on 31-Oct-2003 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- -50.15%
YoY- -48.0%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 363,887 342,327 305,824 191,863 154,512 121,570 129,667 18.75%
PBT 10,451 3,005 10,931 11,169 12,160 6,380 13,605 -4.29%
Tax -3,170 -1,757 -3,066 -7,039 -4,217 -2,406 -3,101 0.36%
NP 7,281 1,248 7,865 4,130 7,943 3,974 10,504 -5.92%
-
NP to SH 7,089 1,010 7,865 4,130 7,943 3,974 10,504 -6.34%
-
Tax Rate 30.33% 58.47% 28.05% 63.02% 34.68% 37.71% 22.79% -
Total Cost 356,606 341,079 297,959 187,733 146,569 117,596 119,163 20.03%
-
Net Worth 108,620 103,829 103,415 246,306 45,995 46,045 74,113 6.57%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 1,743 1,745 1,249 919 919 920 2,301 -4.52%
Div Payout % 24.59% 172.78% 15.89% 22.27% 11.58% 23.17% 21.91% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 108,620 103,829 103,415 246,306 45,995 46,045 74,113 6.57%
NOSH 87,168 87,252 86,904 246,306 45,995 46,045 46,033 11.22%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 2.00% 0.36% 2.57% 2.15% 5.14% 3.27% 8.10% -
ROE 6.53% 0.97% 7.61% 1.68% 17.27% 8.63% 14.17% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 417.45 392.34 351.91 77.90 335.93 264.02 281.68 6.77%
EPS 8.13 1.16 9.05 1.68 17.27 8.63 22.82 -15.79%
DPS 2.00 2.00 1.44 0.37 2.00 2.00 5.00 -14.15%
NAPS 1.2461 1.19 1.19 1.00 1.00 1.00 1.61 -4.17%
Adjusted Per Share Value based on latest NOSH - 246,306
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 130.75 123.01 109.89 68.94 55.52 43.68 46.59 18.75%
EPS 2.55 0.36 2.83 1.48 2.85 1.43 3.77 -6.30%
DPS 0.63 0.63 0.45 0.33 0.33 0.33 0.83 -4.48%
NAPS 0.3903 0.3731 0.3716 0.885 0.1653 0.1655 0.2663 6.57%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 0.49 0.51 0.85 1.35 1.16 0.00 0.00 -
P/RPS 0.12 0.13 0.24 1.73 0.35 0.00 0.00 -
P/EPS 6.03 44.06 9.39 80.51 6.72 0.00 0.00 -
EY 16.60 2.27 10.65 1.24 14.89 0.00 0.00 -
DY 4.08 3.92 1.69 0.28 1.72 0.00 0.00 -
P/NAPS 0.39 0.43 0.71 1.35 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/06 18/01/06 30/12/04 18/02/04 30/12/02 28/12/01 22/12/00 -
Price 0.40 0.49 0.79 1.45 1.03 0.00 0.00 -
P/RPS 0.10 0.12 0.22 1.86 0.31 0.00 0.00 -
P/EPS 4.92 42.33 8.73 86.48 5.96 0.00 0.00 -
EY 20.33 2.36 11.46 1.16 16.77 0.00 0.00 -
DY 5.00 4.08 1.82 0.26 1.94 0.00 0.00 -
P/NAPS 0.32 0.41 0.66 1.45 1.03 0.00 0.00 -

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
Post a Comment