[POHUAT] QoQ Annualized Quarter Result on 31-Jan-2020 [#1]

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Annualized Quarter Result
Revenue	659,505	590,384	619,960	755,204	700,997	678,554	688,142	-2.78%
YoY %	11.71%	-4.77%	-17.91%	7.73%	3.31%	-1.39%	-	-
Horiz. %	95.84%	85.79%	90.09%	109.75%	101.87%	98.61%	100.00%	-
PBT	65,490	49,764	47,172	57,212	64,135	58,977	60,840	5.00%
YoY %	31.60%	5.49%	-17.55%	-10.79%	8.75%	-3.06%	-	-
Horiz. %	107.64%	81.79%	77.53%	94.04%	105.42%	96.94%	100.00%	-
Tax	-13,580	-9,994	-10,588	-11,856	-13,236	-10,893	-11,250	13.30%
YoY %	-35.88%	5.61%	10.70%	10.43%	-21.51%	3.17%	-	-
Horiz. %	120.71%	88.84%	94.12%	105.39%	117.65%	96.83%	100.00%	-
NP	51,910	39,769	36,584	45,356	50,899	48,084	49,590	3.08%
YoY %	30.53%	8.71%	-19.34%	-10.89%	5.85%	-3.04%	-	-
Horiz. %	104.68%	80.20%	73.77%	91.46%	102.64%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,910	39,769	36,584	45,356	50,899	48,090	49,596	3.07%
YoY %	30.53%	8.71%	-19.34%	-10.89%	5.84%	-3.04%	-	-
Horiz. %	104.67%	80.19%	73.76%	91.45%	102.63%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	20.08%	22.45%	20.72%	20.64%	18.47%	18.49%	-
YoY %	3.29%	-10.56%	8.35%	0.39%	11.75%	-0.11%	-	-
Horiz. %	112.17%	108.60%	121.42%	112.06%	111.63%	99.89%	100.00%	-
Total Cost	607,595	550,614	583,376	709,848	650,098	630,470	638,552	-3.24%
YoY %	10.35%	-5.62%	-17.82%	9.19%	3.11%	-1.27%	-	-
Horiz. %	95.15%	86.23%	91.36%	111.17%	101.81%	98.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	436,794	387,796	378,953	368,090	368,956	345,746	336,757	18.84%
YoY %	12.63%	2.33%	2.95%	-0.23%	6.71%	2.67%	-	-
Horiz. %	129.71%	115.16%	112.53%	109.30%	109.56%	102.67%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Dividend
Div	21,600	15,526	4,612	9,210	15,841	11,803	8,812	81.30%
YoY %	39.12%	236.64%	-49.92%	-41.86%	34.21%	33.94%	-	-
Horiz. %	245.12%	176.19%	52.34%	104.52%	179.77%	133.94%	100.00%	-
Div Payout %	41.61%	39.04%	12.61%	20.31%	31.12%	24.54%	17.77%	-
YoY %	6.58%	209.60%	-37.91%	-34.74%	26.81%	38.10%	-	-
Horiz. %	234.16%	219.70%	70.96%	114.29%	175.13%	138.10%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Equity
Net Worth	436,794	387,796	378,953	368,090	368,956	345,746	336,757	18.84%
YoY %	12.63%	2.33%	2.95%	-0.23%	6.71%	2.67%	-	-
Horiz. %	129.71%	115.16%	112.53%	109.30%	109.56%	102.67%	100.00%	-
NOSH	278,299	245,454	244,409	243,860	242,105	236,739	233,928	12.21%
YoY %	13.38%	0.43%	0.23%	0.72%	2.27%	1.20%	-	-
Horiz. %	118.97%	104.93%	104.48%	104.25%	103.50%	101.20%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Ratio Analysis
NP Margin	7.87%	6.74%	5.90%	6.01%	7.26%	7.09%	7.21%	-
YoY %	16.77%	14.24%	-1.83%	-17.22%	2.40%	-1.66%	-	-
Horiz. %	109.15%	93.48%	81.83%	83.36%	100.69%	98.34%	100.00%	-
ROE	11.88%	10.26%	9.65%	12.32%	13.80%	13.91%	14.73%	-
YoY %	15.79%	6.32%	-21.67%	-10.72%	-0.79%	-5.57%	-	-
Horiz. %	80.65%	69.65%	65.51%	83.64%	93.69%	94.43%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Per Share
RPS	274.78	253.50	268.82	327.98	309.75	306.59	312.34	-8.15%
YoY %	8.39%	-5.70%	-18.04%	5.89%	1.03%	-1.84%	-	-
Horiz. %	87.97%	81.16%	86.07%	105.01%	99.17%	98.16%	100.00%	-
EPS	22.14	17.23	15.88	19.68	22.91	21.73	22.52	-1.12%
YoY %	28.50%	8.50%	-19.31%	-14.10%	5.43%	-3.51%	-	-
Horiz. %	98.31%	76.51%	70.52%	87.39%	101.73%	96.49%	100.00%	-
DPS	9.00	6.67	2.00	4.00	7.00	5.33	4.00	71.28%
YoY %	34.93%	233.50%	-50.00%	-42.86%	31.33%	33.25%	-	-
Horiz. %	225.00%	166.75%	50.00%	100.00%	175.00%	133.25%	100.00%	-
NAPS	1.8199	1.6651	1.6432	1.5986	1.6303	1.5622	1.5285	12.27%
YoY %	9.30%	1.33%	2.79%	-1.94%	4.36%	2.20%	-	-
Horiz. %	119.06%	108.94%	107.50%	104.59%	106.66%	102.20%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 243,860
RPS	236.98	212.14	222.77	271.36	251.89	243.82	247.27	-2.78%
YoY %	11.71%	-4.77%	-17.91%	7.73%	3.31%	-1.40%	-	-
Horiz. %	95.84%	85.79%	90.09%	109.74%	101.87%	98.60%	100.00%	-
EPS	18.65	14.29	13.15	16.30	18.29	17.28	17.82	3.06%
YoY %	30.51%	8.67%	-19.33%	-10.88%	5.84%	-3.03%	-	-
Horiz. %	104.66%	80.19%	73.79%	91.47%	102.64%	96.97%	100.00%	-
DPS	7.76	5.58	1.66	3.31	5.69	4.24	3.17	81.14%
YoY %	39.07%	236.14%	-49.85%	-41.83%	34.20%	33.75%	-	-
Horiz. %	244.79%	176.03%	52.37%	104.42%	179.50%	133.75%	100.00%	-
NAPS	1.5695	1.3934	1.3617	1.3226	1.3258	1.2424	1.2101	18.83%
YoY %	12.64%	2.33%	2.96%	-0.24%	6.71%	2.67%	-	-
Horiz. %	129.70%	115.15%	112.53%	109.30%	109.56%	102.67%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	-
Price	1.77	1.20	0.945	1.35	1.51	1.50	1.54	-
P/RPS	0.64	0.47	0.35	0.41	0.49	0.49	0.49	19.39%
YoY %	36.17%	34.29%	-14.63%	-16.33%	0.00%	0.00%	-	-
Horiz. %	130.61%	95.92%	71.43%	83.67%	100.00%	100.00%	100.00%	-
P/EPS	8.18	7.03	5.96	6.85	6.71	6.90	6.84	12.60%
YoY %	16.36%	17.95%	-12.99%	2.09%	-2.75%	0.88%	-	-
Horiz. %	119.59%	102.78%	87.13%	100.15%	98.10%	100.88%	100.00%	-
EY	12.22	14.23	16.79	14.59	14.89	14.49	14.62	-11.21%
YoY %	-14.13%	-15.25%	15.08%	-2.01%	2.76%	-0.89%	-	-
Horiz. %	83.58%	97.33%	114.84%	99.79%	101.85%	99.11%	100.00%	-
DY	5.08	5.56	2.12	2.96	4.64	3.56	2.60	55.97%
YoY %	-8.63%	162.26%	-28.38%	-36.21%	30.34%	36.92%	-	-
Horiz. %	195.38%	213.85%	81.54%	113.85%	178.46%	136.92%	100.00%	-
P/NAPS	0.97	0.72	0.58	0.84	0.93	0.96	1.01	-2.64%
YoY %	34.72%	24.14%	-30.95%	-9.68%	-3.12%	-4.95%	-	-
Horiz. %	96.04%	71.29%	57.43%	83.17%	92.08%	95.05%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	23/12/20	15/09/20	23/06/20	26/03/20	31/12/19	20/09/19	27/06/19	-
Price	1.78	1.38	1.04	0.78	1.52	1.57	1.56	-
P/RPS	0.65	0.54	0.39	0.24	0.49	0.51	0.50	19.01%
YoY %	20.37%	38.46%	62.50%	-51.02%	-3.92%	2.00%	-	-
Horiz. %	130.00%	108.00%	78.00%	48.00%	98.00%	102.00%	100.00%	-
P/EPS	8.23	8.08	6.56	3.96	6.76	7.23	6.93	12.08%
YoY %	1.86%	23.17%	65.66%	-41.42%	-6.50%	4.33%	-	-
Horiz. %	118.76%	116.59%	94.66%	57.14%	97.55%	104.33%	100.00%	-
EY	12.15	12.37	15.25	25.25	14.80	13.84	14.43	-10.78%
YoY %	-1.78%	-18.89%	-39.60%	70.61%	6.94%	-4.09%	-	-
Horiz. %	84.20%	85.72%	105.68%	174.98%	102.56%	95.91%	100.00%	-
DY	5.06	4.83	1.92	5.13	4.61	3.40	2.56	57.17%
YoY %	4.76%	151.56%	-62.57%	11.28%	35.59%	32.81%	-	-
Horiz. %	197.66%	188.67%	75.00%	200.39%	180.08%	132.81%	100.00%	-
P/NAPS	0.98	0.83	0.63	0.49	0.93	1.00	1.02	-2.61%
YoY %	18.07%	31.75%	28.57%	-47.31%	-7.00%	-1.96%	-	-
Horiz. %	96.08%	81.37%	61.76%	48.04%	91.18%	98.04%	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