[POHUAT] QoQ Annualized Quarter Result on 30-Apr-2003 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 9.53%
YoY- 18.36%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 240,700 191,864 187,452 189,728 182,164 154,433 150,046 36.91%
PBT 6,316 11,169 11,246 11,846 9,868 12,224 10,238 -27.46%
Tax -2,224 -7,029 -2,557 -3,272 -2,040 -4,217 -1,920 10.26%
NP 4,092 4,140 8,689 8,574 7,828 8,007 8,318 -37.60%
-
NP to SH 4,092 4,140 8,689 8,574 7,828 8,007 8,318 -37.60%
-
Tax Rate 35.21% 62.93% 22.74% 27.62% 20.67% 34.50% 18.75% -
Total Cost 236,608 187,724 178,762 181,154 174,336 146,426 141,728 40.59%
-
Net Worth 97,965 413,999 90,603 89,235 86,824 82,362 82,818 11.81%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - 1,226 - - 920 - -
Div Payout % - - 14.11% - - 11.49% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 97,965 413,999 90,603 89,235 86,824 82,362 82,818 11.81%
NOSH 86,694 372,972 45,991 45,997 45,938 46,012 46,010 52.37%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 1.70% 2.16% 4.64% 4.52% 4.30% 5.18% 5.54% -
ROE 4.18% 1.00% 9.59% 9.61% 9.02% 9.72% 10.04% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 277.64 51.44 407.58 412.47 396.53 335.63 326.12 -10.14%
EPS 4.72 1.11 18.89 18.64 17.04 1.79 18.08 -59.05%
DPS 0.00 0.00 2.67 0.00 0.00 2.00 0.00 -
NAPS 1.13 1.11 1.97 1.94 1.89 1.79 1.80 -26.62%
Adjusted Per Share Value based on latest NOSH - 46,047
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 86.49 68.94 67.36 68.17 65.46 55.49 53.92 36.91%
EPS 1.47 1.49 3.12 3.08 2.81 2.88 2.99 -37.62%
DPS 0.00 0.00 0.44 0.00 0.00 0.33 0.00 -
NAPS 0.352 1.4876 0.3256 0.3206 0.312 0.2959 0.2976 11.80%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.47 1.35 1.53 1.04 1.09 1.16 1.18 -
P/RPS 0.53 2.62 0.38 0.25 0.27 0.35 0.36 29.32%
P/EPS 31.14 121.62 8.10 5.58 6.40 6.67 6.53 182.51%
EY 3.21 0.82 12.35 17.92 15.63 15.00 15.32 -64.62%
DY 0.00 0.00 1.74 0.00 0.00 1.72 0.00 -
P/NAPS 1.30 1.22 0.78 0.54 0.58 0.65 0.66 56.93%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 -
Price 1.20 1.45 1.19 1.36 1.06 1.03 1.12 -
P/RPS 0.43 2.82 0.29 0.33 0.27 0.31 0.34 16.89%
P/EPS 25.42 130.63 6.30 7.30 6.22 5.92 6.19 155.78%
EY 3.93 0.77 15.88 13.71 16.08 16.89 16.14 -60.90%
DY 0.00 0.00 2.24 0.00 0.00 1.94 0.00 -
P/NAPS 1.06 1.31 0.60 0.70 0.56 0.58 0.62 42.84%

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