[POHUAT] QoQ Annualized Quarter Result on 30-Apr-2020 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

23-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Oct-2020

Quarter

30-Apr-2020 [#2]

Profit Trend

QoQ- -19.34%

YoY- -26.24%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Annualized Quarter Result
Revenue	734,636	659,505	590,384	619,960	755,204	700,997	678,554	5.41%
YoY %	11.39%	11.71%	-4.77%	-17.91%	7.73%	3.31%	-	-
Horiz. %	108.26%	97.19%	87.01%	91.36%	111.30%	103.31%	100.00%	-
PBT	46,188	65,490	49,764	47,172	57,212	64,135	58,977	-14.97%
YoY %	-29.47%	31.60%	5.49%	-17.55%	-10.79%	8.75%	-	-
Horiz. %	78.32%	111.04%	84.38%	79.98%	97.01%	108.75%	100.00%	-
Tax	-7,668	-13,580	-9,994	-10,588	-11,856	-13,236	-10,893	-20.78%
YoY %	43.53%	-35.88%	5.61%	10.70%	10.43%	-21.51%	-	-
Horiz. %	70.39%	124.67%	91.75%	97.20%	108.84%	121.51%	100.00%	-
NP	38,520	51,910	39,769	36,584	45,356	50,899	48,084	-13.68%
YoY %	-25.79%	30.53%	8.71%	-19.34%	-10.89%	5.85%	-	-
Horiz. %	80.11%	107.96%	82.71%	76.08%	94.33%	105.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,520	51,910	39,769	36,584	45,356	50,899	48,090	-13.69%
YoY %	-25.79%	30.53%	8.71%	-19.34%	-10.89%	5.84%	-	-
Horiz. %	80.10%	107.94%	82.70%	76.07%	94.31%	105.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.60%	20.74%	20.08%	22.45%	20.72%	20.64%	18.47%	-
YoY %	-19.96%	3.29%	-10.56%	8.35%	0.39%	11.75%	-	-
Horiz. %	89.88%	112.29%	108.72%	121.55%	112.18%	111.75%	100.00%	-
Total Cost	696,116	607,595	550,614	583,376	709,848	650,098	630,470	6.79%
YoY %	14.57%	10.35%	-5.62%	-17.82%	9.19%	3.11%	-	-
Horiz. %	110.41%	96.37%	87.33%	92.53%	112.59%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,236	436,794	387,796	378,953	368,090	368,956	345,746	16.32%
YoY %	-0.59%	12.63%	2.33%	2.95%	-0.23%	6.71%	-	-
Horiz. %	125.59%	126.33%	112.16%	109.60%	106.46%	106.71%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	10,598	21,600	15,526	4,612	9,210	15,841	11,803	-6.89%
YoY %	-50.94%	39.12%	236.64%	-49.92%	-41.86%	34.21%	-	-
Horiz. %	89.79%	183.00%	131.54%	39.07%	78.03%	134.21%	100.00%	-
Div Payout %	27.52%	41.61%	39.04%	12.61%	20.31%	31.12%	24.54%	-
YoY %	-33.86%	6.58%	209.60%	-37.91%	-34.74%	26.81%	-	-
Horiz. %	112.14%	169.56%	159.09%	51.39%	82.76%	126.81%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	434,236	436,794	387,796	378,953	368,090	368,956	345,746	16.32%
YoY %	-0.59%	12.63%	2.33%	2.95%	-0.23%	6.71%	-	-
Horiz. %	125.59%	126.33%	112.16%	109.60%	106.46%	106.71%	100.00%	-
NOSH	278,299	278,299	245,454	244,409	243,860	242,105	236,739	11.33%
YoY %	0.00%	13.38%	0.43%	0.23%	0.72%	2.27%	-	-
Horiz. %	117.56%	117.56%	103.68%	103.24%	103.01%	102.27%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	5.24%	7.87%	6.74%	5.90%	6.01%	7.26%	7.09%	-
YoY %	-33.42%	16.77%	14.24%	-1.83%	-17.22%	2.40%	-	-
Horiz. %	73.91%	111.00%	95.06%	83.22%	84.77%	102.40%	100.00%	-
ROE	8.87%	11.88%	10.26%	9.65%	12.32%	13.80%	13.91%	-
YoY %	-25.34%	15.79%	6.32%	-21.67%	-10.72%	-0.79%	-	-
Horiz. %	63.77%	85.41%	73.76%	69.37%	88.57%	99.21%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	277.25	274.78	253.50	268.82	327.98	309.75	306.59	-6.45%
YoY %	0.90%	8.39%	-5.70%	-18.04%	5.89%	1.03%	-	-
Horiz. %	90.43%	89.62%	82.68%	87.68%	106.98%	101.03%	100.00%	-
EPS	14.52	22.14	17.23	15.88	19.68	22.91	21.73	-23.47%
YoY %	-34.42%	28.50%	8.50%	-19.31%	-14.10%	5.43%	-	-
Horiz. %	66.82%	101.89%	79.29%	73.08%	90.57%	105.43%	100.00%	-
DPS	4.00	9.00	6.67	2.00	4.00	7.00	5.33	-17.34%
YoY %	-55.56%	34.93%	233.50%	-50.00%	-42.86%	31.33%	-	-
Horiz. %	75.05%	168.86%	125.14%	37.52%	75.05%	131.33%	100.00%	-
NAPS	1.6388	1.8199	1.6651	1.6432	1.5986	1.6303	1.5622	3.22%
YoY %	-9.95%	9.30%	1.33%	2.79%	-1.94%	4.36%	-	-
Horiz. %	104.90%	116.50%	106.59%	105.18%	102.33%	104.36%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 244,409
RPS	263.97	236.98	212.14	222.77	271.36	251.89	243.82	5.41%
YoY %	11.39%	11.71%	-4.77%	-17.91%	7.73%	3.31%	-	-
Horiz. %	108.26%	97.19%	87.01%	91.37%	111.30%	103.31%	100.00%	-
EPS	13.84	18.65	14.29	13.15	16.30	18.29	17.28	-13.69%
YoY %	-25.79%	30.51%	8.67%	-19.33%	-10.88%	5.84%	-	-
Horiz. %	80.09%	107.93%	82.70%	76.10%	94.33%	105.84%	100.00%	-
DPS	3.81	7.76	5.58	1.66	3.31	5.69	4.24	-6.85%
YoY %	-50.90%	39.07%	236.14%	-49.85%	-41.83%	34.20%	-	-
Horiz. %	89.86%	183.02%	131.60%	39.15%	78.07%	134.20%	100.00%	-
NAPS	1.5603	1.5695	1.3934	1.3617	1.3226	1.3258	1.2424	16.32%
YoY %	-0.59%	12.64%	2.33%	2.96%	-0.24%	6.71%	-	-
Horiz. %	125.59%	126.33%	112.15%	109.60%	106.46%	106.71%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	1.58	1.77	1.20	0.945	1.35	1.51	1.50	-
P/RPS	0.57	0.64	0.47	0.35	0.41	0.49	0.49	10.55%
YoY %	-10.94%	36.17%	34.29%	-14.63%	-16.33%	0.00%	-	-
Horiz. %	116.33%	130.61%	95.92%	71.43%	83.67%	100.00%	100.00%	-
P/EPS	10.87	8.18	7.03	5.96	6.85	6.71	6.90	35.20%
YoY %	32.89%	16.36%	17.95%	-12.99%	2.09%	-2.75%	-	-
Horiz. %	157.54%	118.55%	101.88%	86.38%	99.28%	97.25%	100.00%	-
EY	9.20	12.22	14.23	16.79	14.59	14.89	14.49	-26.02%
YoY %	-24.71%	-14.13%	-15.25%	15.08%	-2.01%	2.76%	-	-
Horiz. %	63.49%	84.33%	98.21%	115.87%	100.69%	102.76%	100.00%	-
DY	2.53	5.08	5.56	2.12	2.96	4.64	3.56	-20.28%
YoY %	-50.20%	-8.63%	162.26%	-28.38%	-36.21%	30.34%	-	-
Horiz. %	71.07%	142.70%	156.18%	59.55%	83.15%	130.34%	100.00%	-
P/NAPS	0.96	0.97	0.72	0.58	0.84	0.93	0.96	0.00%
YoY %	-1.03%	34.72%	24.14%	-30.95%	-9.68%	-3.12%	-	-
Horiz. %	100.00%	101.04%	75.00%	60.42%	87.50%	96.88%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	25/03/21	23/12/20	15/09/20	23/06/20	26/03/20	31/12/19	20/09/19	-
Price	1.69	1.78	1.38	1.04	0.78	1.52	1.57	-
P/RPS	0.61	0.65	0.54	0.39	0.24	0.49	0.51	12.61%
YoY %	-6.15%	20.37%	38.46%	62.50%	-51.02%	-3.92%	-	-
Horiz. %	119.61%	127.45%	105.88%	76.47%	47.06%	96.08%	100.00%	-
P/EPS	11.63	8.23	8.08	6.56	3.96	6.76	7.23	37.08%
YoY %	41.31%	1.86%	23.17%	65.66%	-41.42%	-6.50%	-	-
Horiz. %	160.86%	113.83%	111.76%	90.73%	54.77%	93.50%	100.00%	-
EY	8.60	12.15	12.37	15.25	25.25	14.80	13.84	-27.07%
YoY %	-29.22%	-1.78%	-18.89%	-39.60%	70.61%	6.94%	-	-
Horiz. %	62.14%	87.79%	89.38%	110.19%	182.44%	106.94%	100.00%	-
DY	2.37	5.06	4.83	1.92	5.13	4.61	3.40	-21.29%
YoY %	-53.16%	4.76%	151.56%	-62.57%	11.28%	35.59%	-	-
Horiz. %	69.71%	148.82%	142.06%	56.47%	150.88%	135.59%	100.00%	-
P/NAPS	1.03	0.98	0.83	0.63	0.49	0.93	1.00	1.98%
YoY %	5.10%	18.07%	31.75%	28.57%	-47.31%	-7.00%	-	-
Horiz. %	103.00%	98.00%	83.00%	63.00%	49.00%	93.00%	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