[POHUAT] QoQ Annualized Quarter Result on 31-Jan-2012 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
13-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 59.21%
YoY- 239.91%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 392,019 372,749 354,716 338,716 359,290 351,566 338,236 10.28%
PBT 16,924 9,897 3,140 10,048 3,765 5,704 -394 -
Tax -2,081 -1,384 -924 -1,428 1,881 -74 -94 681.06%
NP 14,843 8,513 2,216 8,620 5,646 5,629 -488 -
-
NP to SH 15,168 8,646 2,346 8,892 5,585 5,581 -474 -
-
Tax Rate 12.30% 13.98% 29.43% 14.21% -49.96% 1.30% - -
Total Cost 377,176 364,236 352,500 330,096 353,644 345,937 338,724 7.39%
-
Net Worth 143,728 134,552 129,277 130,466 134,141 128,540 125,271 9.55%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 2,160 - - - 2,256 - - -
Div Payout % 14.25% - - - 40.40% - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 143,728 134,552 129,277 130,466 134,141 128,540 125,271 9.55%
NOSH 108,042 108,083 107,614 107,912 112,828 113,441 112,857 -2.85%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 3.79% 2.28% 0.62% 2.54% 1.57% 1.60% -0.14% -
ROE 10.55% 6.43% 1.81% 6.82% 4.16% 4.34% -0.38% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 362.84 344.87 329.62 313.88 318.44 309.91 299.70 13.52%
EPS 14.03 8.00 2.18 8.24 4.94 4.92 -0.42 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.3303 1.2449 1.2013 1.209 1.1889 1.1331 1.11 12.76%
Adjusted Per Share Value based on latest NOSH - 107,912
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 147.93 140.66 133.86 127.82 135.58 132.67 127.64 10.28%
EPS 5.72 3.26 0.89 3.36 2.11 2.11 -0.18 -
DPS 0.82 0.00 0.00 0.00 0.85 0.00 0.00 -
NAPS 0.5424 0.5077 0.4878 0.4923 0.5062 0.4851 0.4727 9.55%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.40 0.37 0.39 0.39 0.415 0.42 0.49 -
P/RPS 0.11 0.11 0.12 0.12 0.13 0.14 0.16 -22.01%
P/EPS 2.85 4.63 17.89 4.73 8.38 8.54 -116.67 -
EY 35.10 21.62 5.59 21.13 11.93 11.71 -0.86 -
DY 5.00 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.30 0.30 0.32 0.32 0.35 0.37 0.44 -22.44%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 28/06/12 13/03/12 29/12/11 29/09/11 23/06/11 -
Price 0.38 0.39 0.38 0.38 0.40 0.40 0.45 -
P/RPS 0.10 0.11 0.12 0.12 0.13 0.13 0.15 -23.59%
P/EPS 2.71 4.88 17.43 4.61 8.08 8.13 -107.14 -
EY 36.94 20.51 5.74 21.68 12.37 12.30 -0.93 -
DY 5.26 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.32 0.31 0.34 0.35 0.41 -20.53%

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