[POHUAT] YoY TTM Result on 31-Oct-2009 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
24-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- -26.35%
YoY- 41.79%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 392,019 359,290 355,661 329,647 385,239 409,382 363,887 1.24%
PBT 16,924 3,765 12,598 12,474 10,336 19,778 10,451 8.35%
Tax -2,082 1,881 -1,819 -2,326 -2,967 -2,130 -3,170 -6.76%
NP 14,842 5,646 10,779 10,148 7,369 17,648 7,281 12.59%
-
NP to SH 15,168 5,585 10,725 9,938 7,009 17,139 7,089 13.50%
-
Tax Rate 12.30% -49.96% 14.44% 18.65% 28.71% 10.77% 30.33% -
Total Cost 377,177 353,644 344,882 319,499 377,870 391,734 356,606 0.93%
-
Net Worth 108,008 130,524 132,340 120,941 87,106 122,368 108,620 -0.09%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 2,160 2,256 2,268 2,049 1,742 3,487 1,743 3.63%
Div Payout % 14.24% 40.40% 21.15% 20.62% 24.86% 20.35% 24.59% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 108,008 130,524 132,340 120,941 87,106 122,368 108,620 -0.09%
NOSH 108,008 112,822 113,441 102,466 87,106 87,175 87,168 3.63%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.79% 1.57% 3.03% 3.08% 1.91% 4.31% 2.00% -
ROE 14.04% 4.28% 8.10% 8.22% 8.05% 14.01% 6.53% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 362.95 318.46 313.52 321.71 442.26 469.61 417.45 -2.30%
EPS 14.04 4.95 9.45 9.70 8.05 19.66 8.13 9.52%
DPS 2.00 2.00 2.00 2.00 2.00 4.00 2.00 0.00%
NAPS 1.00 1.1569 1.1666 1.1803 1.00 1.4037 1.2461 -3.59%
Adjusted Per Share Value based on latest NOSH - 102,466
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 140.86 129.10 127.80 118.45 138.43 147.10 130.75 1.24%
EPS 5.45 2.01 3.85 3.57 2.52 6.16 2.55 13.48%
DPS 0.78 0.81 0.82 0.74 0.63 1.25 0.63 3.62%
NAPS 0.3881 0.469 0.4755 0.4346 0.313 0.4397 0.3903 -0.09%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.40 0.415 0.46 0.54 0.40 0.69 0.49 -
P/RPS 0.11 0.13 0.15 0.17 0.09 0.15 0.12 -1.43%
P/EPS 2.85 8.38 4.87 5.57 4.97 3.51 6.03 -11.73%
EY 35.11 11.93 20.55 17.96 20.12 28.49 16.60 13.28%
DY 5.00 4.82 4.35 3.70 5.00 5.80 4.08 3.44%
P/NAPS 0.40 0.36 0.39 0.46 0.40 0.49 0.39 0.42%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 29/12/11 30/12/10 24/12/09 30/12/08 31/12/07 20/12/06 -
Price 0.38 0.40 0.43 0.46 0.36 0.86 0.40 -
P/RPS 0.10 0.13 0.14 0.14 0.08 0.18 0.10 0.00%
P/EPS 2.71 8.08 4.55 4.74 4.47 4.37 4.92 -9.45%
EY 36.96 12.38 21.99 21.08 22.35 22.86 20.33 10.46%
DY 5.26 5.00 4.65 4.35 5.56 4.65 5.00 0.84%
P/NAPS 0.38 0.35 0.37 0.39 0.36 0.61 0.32 2.90%

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