[POHUAT] QoQ Annualized Quarter Result on 31-Jul-2002 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 14.84%
YoY- 83.5%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 189,728 182,164 154,433 150,046 141,014 33,644 121,570 34.65%
PBT 11,846 9,868 12,224 10,238 8,980 1,960 6,143 55.11%
Tax -3,272 -2,040 -4,217 -1,920 -1,736 -712 -1,928 42.41%
NP 8,574 7,828 8,007 8,318 7,244 1,248 4,215 60.75%
-
NP to SH 8,574 7,828 8,007 8,318 7,244 1,248 4,215 60.75%
-
Tax Rate 27.62% 20.67% 34.50% 18.75% 19.33% 36.33% 31.39% -
Total Cost 181,154 174,336 146,426 141,728 133,770 32,396 117,355 33.67%
-
Net Worth 89,235 86,824 82,362 82,818 80,540 79,462 77,305 10.06%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - 920 - - - 920 -
Div Payout % - - 11.49% - - - 21.83% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 89,235 86,824 82,362 82,818 80,540 79,462 77,305 10.06%
NOSH 45,997 45,938 46,012 46,010 46,022 46,051 46,015 -0.02%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 4.52% 4.30% 5.18% 5.54% 5.14% 3.71% 3.47% -
ROE 9.61% 9.02% 9.72% 10.04% 8.99% 1.57% 5.45% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 412.47 396.53 335.63 326.12 306.40 73.06 264.19 34.69%
EPS 18.64 17.04 1.79 18.08 15.74 2.71 9.16 60.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.94 1.89 1.79 1.80 1.75 1.7255 1.68 10.09%
Adjusted Per Share Value based on latest NOSH - 46,010
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 71.60 68.74 58.28 56.62 53.21 12.70 45.88 34.65%
EPS 3.24 2.95 3.02 3.14 2.73 0.47 1.59 60.94%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.35 -
NAPS 0.3367 0.3276 0.3108 0.3125 0.3039 0.2999 0.2917 10.06%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 1.04 1.09 1.16 1.18 1.34 0.00 0.00 -
P/RPS 0.25 0.27 0.35 0.36 0.44 0.00 0.00 -
P/EPS 5.58 6.40 6.67 6.53 8.51 0.00 0.00 -
EY 17.92 15.63 15.00 15.32 11.75 0.00 0.00 -
DY 0.00 0.00 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.65 0.66 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 21/03/02 28/12/01 -
Price 1.36 1.06 1.03 1.12 1.20 1.20 0.00 -
P/RPS 0.33 0.27 0.31 0.34 0.39 1.64 0.00 -
P/EPS 7.30 6.22 5.92 6.19 7.62 44.28 0.00 -
EY 13.71 16.08 16.89 16.14 13.12 2.26 0.00 -
DY 0.00 0.00 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.58 0.62 0.69 0.70 0.00 -

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
Post a Comment