[POHUAT] QoQ Annualized Quarter Result on 31-Jul-2014 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
10-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- -4.16%
YoY- 105.94%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 402,514 420,372 377,174 358,742 359,876 382,032 357,971 8.15%
PBT 30,668 40,000 28,253 19,880 21,076 28,428 19,513 35.29%
Tax -5,662 -7,644 -4,781 -3,174 -3,546 -3,404 -2,936 55.11%
NP 25,006 32,356 23,472 16,705 17,530 25,024 16,577 31.62%
-
NP to SH 25,414 32,712 23,803 17,005 17,744 25,256 16,775 32.00%
-
Tax Rate 18.46% 19.11% 16.92% 15.97% 16.82% 11.97% 15.05% -
Total Cost 377,508 388,016 353,702 342,037 342,346 357,008 341,394 6.95%
-
Net Worth 188,855 185,862 171,659 165,041 166,210 164,721 157,102 13.09%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 6,401 - 8,539 4,283 - - 5,356 12.65%
Div Payout % 25.19% - 35.87% 25.19% - - 31.93% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 188,855 185,862 171,659 165,041 166,210 164,721 157,102 13.09%
NOSH 106,691 106,762 106,739 107,086 107,149 107,198 107,120 -0.26%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.21% 7.70% 6.22% 4.66% 4.87% 6.55% 4.63% -
ROE 13.46% 17.60% 13.87% 10.30% 10.68% 15.33% 10.68% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 377.27 393.75 353.36 335.00 335.86 356.38 334.18 8.44%
EPS 23.82 30.64 22.30 15.88 16.56 23.56 15.67 32.30%
DPS 6.00 0.00 8.00 4.00 0.00 0.00 5.00 12.96%
NAPS 1.7701 1.7409 1.6082 1.5412 1.5512 1.5366 1.4666 13.39%
Adjusted Per Share Value based on latest NOSH - 107,237
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 151.89 158.63 142.33 135.37 135.80 144.16 135.08 8.15%
EPS 9.59 12.34 8.98 6.42 6.70 9.53 6.33 32.01%
DPS 2.42 0.00 3.22 1.62 0.00 0.00 2.02 12.83%
NAPS 0.7127 0.7014 0.6478 0.6228 0.6272 0.6216 0.5928 13.10%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.99 1.75 1.33 1.33 1.26 1.03 0.735 -
P/RPS 0.53 0.44 0.38 0.40 0.38 0.29 0.22 79.99%
P/EPS 8.35 5.71 5.96 8.38 7.61 4.37 4.69 47.05%
EY 11.97 17.51 16.77 11.94 13.14 22.87 21.31 -31.99%
DY 3.02 0.00 6.02 3.01 0.00 0.00 6.80 -41.87%
P/NAPS 1.12 1.01 0.83 0.86 0.81 0.67 0.50 71.45%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 19/03/15 24/12/14 10/09/14 18/06/14 20/03/14 31/12/13 -
Price 2.10 2.30 1.30 1.39 1.26 1.48 1.00 -
P/RPS 0.56 0.58 0.37 0.41 0.38 0.42 0.30 51.77%
P/EPS 8.82 7.51 5.83 8.75 7.61 6.28 6.39 24.04%
EY 11.34 13.32 17.15 11.42 13.14 15.92 15.66 -19.40%
DY 2.86 0.00 6.15 2.88 0.00 0.00 5.00 -31.16%
P/NAPS 1.19 1.32 0.81 0.90 0.81 0.96 0.68 45.36%

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