[POHUAT] QoQ Annualized Quarter Result on 31-Oct-2003 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- -52.36%
YoY- -48.3%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 299,497 272,122 240,700 191,864 187,452 189,728 182,164 39.34%
PBT 8,326 6,634 6,316 11,169 11,246 11,846 9,868 -10.71%
Tax -2,557 -2,424 -2,224 -7,029 -2,557 -3,272 -2,040 16.26%
NP 5,769 4,210 4,092 4,140 8,689 8,574 7,828 -18.42%
-
NP to SH 5,769 4,210 4,092 4,140 8,689 8,574 7,828 -18.42%
-
Tax Rate 30.71% 36.54% 35.21% 62.93% 22.74% 27.62% 20.67% -
Total Cost 293,728 267,912 236,608 187,724 178,762 181,154 174,336 41.63%
-
Net Worth 99,920 98,291 97,965 413,999 90,603 89,235 86,824 9.82%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 1,668 - - - 1,226 - - -
Div Payout % 28.92% - - - 14.11% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 99,920 98,291 97,965 413,999 90,603 89,235 86,824 9.82%
NOSH 86,887 86,983 86,694 372,972 45,991 45,997 45,938 52.99%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 1.93% 1.55% 1.70% 2.16% 4.64% 4.52% 4.30% -
ROE 5.77% 4.28% 4.18% 1.00% 9.59% 9.61% 9.02% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 344.70 312.84 277.64 51.44 407.58 412.47 396.53 -8.92%
EPS 6.64 4.84 4.72 1.11 18.89 18.64 17.04 -46.68%
DPS 1.92 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.15 1.13 1.13 1.11 1.97 1.94 1.89 -28.21%
Adjusted Per Share Value based on latest NOSH - 246,306
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 113.02 102.69 90.83 72.40 70.74 71.60 68.74 39.34%
EPS 2.18 1.59 1.54 1.56 3.28 3.24 2.95 -18.27%
DPS 0.63 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.3771 0.3709 0.3697 1.5623 0.3419 0.3367 0.3276 9.84%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.95 1.11 1.47 1.35 1.53 1.04 1.09 -
P/RPS 0.28 0.35 0.53 2.62 0.38 0.25 0.27 2.45%
P/EPS 14.31 22.93 31.14 121.62 8.10 5.58 6.40 71.07%
EY 6.99 4.36 3.21 0.82 12.35 17.92 15.63 -41.54%
DY 2.02 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.83 0.98 1.30 1.22 0.78 0.54 0.58 27.01%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 29/06/04 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 -
Price 0.80 0.97 1.20 1.45 1.19 1.36 1.06 -
P/RPS 0.23 0.31 0.43 2.82 0.29 0.33 0.27 -10.14%
P/EPS 12.05 20.04 25.42 130.63 6.30 7.30 6.22 55.46%
EY 8.30 4.99 3.93 0.77 15.88 13.71 16.08 -35.67%
DY 2.40 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.70 0.86 1.06 1.31 0.60 0.70 0.56 16.05%

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