[POHUAT] YoY TTM Result on 31-Oct-2007 [#4]

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
TTM Result
Revenue	355,661	329,647	385,239	409,382	363,887	342,327	305,824	2.54%
YoY %	7.89%	-14.43%	-5.90%	12.50%	6.30%	11.94%	-	-
Horiz. %	116.30%	107.79%	125.97%	133.86%	118.99%	111.94%	100.00%	-
PBT	12,598	12,474	10,336	19,778	10,451	3,005	10,931	2.39%
YoY %	0.99%	20.68%	-47.74%	89.25%	247.79%	-72.51%	-	-
Horiz. %	115.25%	114.12%	94.56%	180.93%	95.61%	27.49%	100.00%	-
Tax	-1,819	-2,326	-2,967	-2,130	-3,170	-1,757	-3,066	-8.32%
YoY %	21.80%	21.60%	-39.30%	32.81%	-80.42%	42.69%	-	-
Horiz. %	59.33%	75.86%	96.77%	69.47%	103.39%	57.31%	100.00%	-
NP	10,779	10,148	7,369	17,648	7,281	1,248	7,865	5.39%
YoY %	6.22%	37.71%	-58.24%	142.38%	483.41%	-84.13%	-	-
Horiz. %	137.05%	129.03%	93.69%	224.39%	92.57%	15.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,725	9,938	7,009	17,139	7,089	1,010	7,865	5.30%
YoY %	7.92%	41.79%	-59.10%	141.77%	601.88%	-87.16%	-	-
Horiz. %	136.36%	126.36%	89.12%	217.91%	90.13%	12.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.44%	18.65%	28.71%	10.77%	30.33%	58.47%	28.05%	-
YoY %	-22.57%	-35.04%	166.57%	-64.49%	-48.13%	108.45%	-	-
Horiz. %	51.48%	66.49%	102.35%	38.40%	108.13%	208.45%	100.00%	-
Total Cost	344,882	319,499	377,870	391,734	356,606	341,079	297,959	2.46%
YoY %	7.94%	-15.45%	-3.54%	9.85%	4.55%	14.47%	-	-
Horiz. %	115.75%	107.23%	126.82%	131.47%	119.68%	114.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,340	120,941	87,106	122,368	108,620	103,829	103,415	4.19%
YoY %	9.43%	38.84%	-28.82%	12.66%	4.61%	0.40%	-	-
Horiz. %	127.97%	116.95%	84.23%	118.33%	105.03%	100.40%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Dividend
Div	2,268	2,049	1,742	3,487	1,743	1,745	1,249	10.44%
YoY %	10.69%	17.62%	-50.04%	100.06%	-0.11%	39.71%	-	-
Horiz. %	181.59%	164.05%	139.47%	279.18%	139.55%	139.71%	100.00%	-
Div Payout %	21.15%	20.62%	24.86%	20.35%	24.59%	172.78%	15.89%	-
YoY %	2.57%	-17.06%	22.16%	-17.24%	-85.77%	987.35%	-	-
Horiz. %	133.10%	129.77%	156.45%	128.07%	154.75%	1,087.35%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Equity
Net Worth	132,340	120,941	87,106	122,368	108,620	103,829	103,415	4.19%
YoY %	9.43%	38.84%	-28.82%	12.66%	4.61%	0.40%	-	-
Horiz. %	127.97%	116.95%	84.23%	118.33%	105.03%	100.40%	100.00%	-
NOSH	113,441	102,466	87,106	87,175	87,168	87,252	86,904	4.53%
YoY %	10.71%	17.63%	-0.08%	0.01%	-0.10%	0.40%	-	-
Horiz. %	130.54%	117.91%	100.23%	100.31%	100.30%	100.40%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Ratio Analysis
NP Margin	3.03%	3.08%	1.91%	4.31%	2.00%	0.36%	2.57%	-
YoY %	-1.62%	61.26%	-55.68%	115.50%	455.56%	-85.99%	-	-
Horiz. %	117.90%	119.84%	74.32%	167.70%	77.82%	14.01%	100.00%	-
ROE	8.10%	8.22%	8.05%	14.01%	6.53%	0.97%	7.61%	-
YoY %	-1.46%	2.11%	-42.54%	114.55%	573.20%	-87.25%	-	-
Horiz. %	106.44%	108.02%	105.78%	184.10%	85.81%	12.75%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Per Share
RPS	313.52	321.71	442.26	469.61	417.45	392.34	351.91	-1.90%
YoY %	-2.55%	-27.26%	-5.82%	12.49%	6.40%	11.49%	-	-
Horiz. %	89.09%	91.42%	125.67%	133.45%	118.62%	111.49%	100.00%	-
EPS	9.45	9.70	8.05	19.66	8.13	1.16	9.05	0.72%
YoY %	-2.58%	20.50%	-59.05%	141.82%	600.86%	-87.18%	-	-
Horiz. %	104.42%	107.18%	88.95%	217.24%	89.83%	12.82%	100.00%	-
DPS	2.00	2.00	2.00	4.00	2.00	2.00	1.44	5.62%
YoY %	0.00%	0.00%	-50.00%	100.00%	0.00%	38.89%	-	-
Horiz. %	138.89%	138.89%	138.89%	277.78%	138.89%	138.89%	100.00%	-
NAPS	1.1666	1.1803	1.00	1.4037	1.2461	1.19	1.19	-0.33%
YoY %	-1.16%	18.03%	-28.76%	12.65%	4.71%	0.00%	-	-
Horiz. %	98.03%	99.18%	84.03%	117.96%	104.71%	100.00%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 87,175
RPS	127.80	118.45	138.43	147.10	130.75	123.01	109.89	2.54%
YoY %	7.89%	-14.43%	-5.89%	12.50%	6.29%	11.94%	-	-
Horiz. %	116.30%	107.79%	125.97%	133.86%	118.98%	111.94%	100.00%	-
EPS	3.85	3.57	2.52	6.16	2.55	0.36	2.83	5.26%
YoY %	7.84%	41.67%	-59.09%	141.57%	608.33%	-87.28%	-	-
Horiz. %	136.04%	126.15%	89.05%	217.67%	90.11%	12.72%	100.00%	-
DPS	0.82	0.74	0.63	1.25	0.63	0.63	0.45	10.51%
YoY %	10.81%	17.46%	-49.60%	98.41%	0.00%	40.00%	-	-
Horiz. %	182.22%	164.44%	140.00%	277.78%	140.00%	140.00%	100.00%	-
NAPS	0.4755	0.4346	0.313	0.4397	0.3903	0.3731	0.3716	4.19%
YoY %	9.41%	38.85%	-28.82%	12.66%	4.61%	0.40%	-	-
Horiz. %	127.96%	116.95%	84.23%	118.33%	105.03%	100.40%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	-
Price	0.46	0.54	0.40	0.69	0.49	0.51	0.85	-
P/RPS	0.15	0.17	0.09	0.15	0.12	0.13	0.24	-7.53%
YoY %	-11.76%	88.89%	-40.00%	25.00%	-7.69%	-45.83%	-	-
Horiz. %	62.50%	70.83%	37.50%	62.50%	50.00%	54.17%	100.00%	-
P/EPS	4.87	5.57	4.97	3.51	6.03	44.06	9.39	-10.36%
YoY %	-12.57%	12.07%	41.60%	-41.79%	-86.31%	369.22%	-	-
Horiz. %	51.86%	59.32%	52.93%	37.38%	64.22%	469.22%	100.00%	-
EY	20.55	17.96	20.12	28.49	16.60	2.27	10.65	11.57%
YoY %	14.42%	-10.74%	-29.38%	71.63%	631.28%	-78.69%	-	-
Horiz. %	192.96%	168.64%	188.92%	267.51%	155.87%	21.31%	100.00%	-
DY	4.35	3.70	5.00	5.80	4.08	3.92	1.69	17.05%
YoY %	17.57%	-26.00%	-13.79%	42.16%	4.08%	131.95%	-	-
Horiz. %	257.40%	218.93%	295.86%	343.20%	241.42%	231.95%	100.00%	-
P/NAPS	0.39	0.46	0.40	0.49	0.39	0.43	0.71	-9.49%
YoY %	-15.22%	15.00%	-18.37%	25.64%	-9.30%	-39.44%	-	-
Horiz. %	54.93%	64.79%	56.34%	69.01%	54.93%	60.56%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	30/12/10	24/12/09	30/12/08	31/12/07	20/12/06	18/01/06	30/12/04	-
Price	0.43	0.46	0.36	0.86	0.40	0.49	0.79	-
P/RPS	0.14	0.14	0.08	0.18	0.10	0.12	0.22	-7.25%
YoY %	0.00%	75.00%	-55.56%	80.00%	-16.67%	-45.45%	-	-
Horiz. %	63.64%	63.64%	36.36%	81.82%	45.45%	54.55%	100.00%	-
P/EPS	4.55	4.74	4.47	4.37	4.92	42.33	8.73	-10.28%
YoY %	-4.01%	6.04%	2.29%	-11.18%	-88.38%	384.88%	-	-
Horiz. %	52.12%	54.30%	51.20%	50.06%	56.36%	484.88%	100.00%	-
EY	21.99	21.08	22.35	22.86	20.33	2.36	11.46	11.46%
YoY %	4.32%	-5.68%	-2.23%	12.44%	761.44%	-79.41%	-	-
Horiz. %	191.88%	183.94%	195.03%	199.48%	177.40%	20.59%	100.00%	-
DY	4.65	4.35	5.56	4.65	5.00	4.08	1.82	16.91%
YoY %	6.90%	-21.76%	19.57%	-7.00%	22.55%	124.18%	-	-
Horiz. %	255.49%	239.01%	305.49%	255.49%	274.73%	224.18%	100.00%	-
P/NAPS	0.37	0.39	0.36	0.61	0.32	0.41	0.66	-9.19%
YoY %	-5.13%	8.33%	-40.98%	90.62%	-21.95%	-37.88%	-	-
Horiz. %	56.06%	59.09%	54.55%	92.42%	48.48%	62.12%	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