[POHUAT] QoQ Annualized Quarter Result on 31-Oct-2019 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

31-Dec-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

31-Oct-2019 [#4]

Profit Trend

QoQ- 5.84%

YoY- 7.98%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Annualized Quarter Result
Revenue	590,384	619,960	755,204	700,997	678,554	688,142	788,232	-17.53%
YoY %	-4.77%	-17.91%	7.73%	3.31%	-1.39%	-12.70%	-	-
Horiz. %	74.90%	78.65%	95.81%	88.93%	86.09%	87.30%	100.00%	-
PBT	49,764	47,172	57,212	64,135	58,977	60,840	73,792	-23.11%
YoY %	5.49%	-17.55%	-10.79%	8.75%	-3.06%	-17.55%	-	-
Horiz. %	67.44%	63.93%	77.53%	86.91%	79.92%	82.45%	100.00%	-
Tax	-9,994	-10,588	-11,856	-13,236	-10,893	-11,250	-12,748	-14.99%
YoY %	5.61%	10.70%	10.43%	-21.51%	3.17%	11.75%	-	-
Horiz. %	78.40%	83.06%	93.00%	103.83%	85.45%	88.25%	100.00%	-
NP	39,769	36,584	45,356	50,899	48,084	49,590	61,044	-24.86%
YoY %	8.71%	-19.34%	-10.89%	5.85%	-3.04%	-18.76%	-	-
Horiz. %	65.15%	59.93%	74.30%	83.38%	78.77%	81.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,769	36,584	45,356	50,899	48,090	49,596	61,052	-24.87%
YoY %	8.71%	-19.34%	-10.89%	5.84%	-3.04%	-18.76%	-	-
Horiz. %	65.14%	59.92%	74.29%	83.37%	78.77%	81.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.08%	22.45%	20.72%	20.64%	18.47%	18.49%	17.28%	-
YoY %	-10.56%	8.35%	0.39%	11.75%	-0.11%	7.00%	-	-
Horiz. %	116.20%	129.92%	119.91%	119.44%	106.89%	107.00%	100.00%	-
Total Cost	550,614	583,376	709,848	650,098	630,470	638,552	727,188	-16.93%
YoY %	-5.62%	-17.82%	9.19%	3.11%	-1.27%	-12.19%	-	-
Horiz. %	75.72%	80.22%	97.62%	89.40%	86.70%	87.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,796	378,953	368,090	368,956	345,746	336,757	330,033	11.36%
YoY %	2.33%	2.95%	-0.23%	6.71%	2.67%	2.04%	-	-
Horiz. %	117.50%	114.82%	111.53%	111.79%	104.76%	102.04%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	15,526	4,612	9,210	15,841	11,803	8,812	-	-
YoY %	236.64%	-49.92%	-41.86%	34.21%	33.94%	0.00%	-	-
Horiz. %	176.19%	52.34%	104.52%	179.77%	133.94%	100.00%	-	-
Div Payout %	39.04%	12.61%	20.31%	31.12%	24.54%	17.77%	-	-
YoY %	209.60%	-37.91%	-34.74%	26.81%	38.10%	0.00%	-	-
Horiz. %	219.70%	70.96%	114.29%	175.13%	138.10%	100.00%	-	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	387,796	378,953	368,090	368,956	345,746	336,757	330,033	11.36%
YoY %	2.33%	2.95%	-0.23%	6.71%	2.67%	2.04%	-	-
Horiz. %	117.50%	114.82%	111.53%	111.79%	104.76%	102.04%	100.00%	-
NOSH	245,454	244,409	243,860	242,105	236,739	233,928	233,232	3.46%
YoY %	0.43%	0.23%	0.72%	2.27%	1.20%	0.30%	-	-
Horiz. %	105.24%	104.79%	104.56%	103.80%	101.50%	100.30%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	6.74%	5.90%	6.01%	7.26%	7.09%	7.21%	7.74%	-
YoY %	14.24%	-1.83%	-17.22%	2.40%	-1.66%	-6.85%	-	-
Horiz. %	87.08%	76.23%	77.65%	93.80%	91.60%	93.15%	100.00%	-
ROE	10.26%	9.65%	12.32%	13.80%	13.91%	14.73%	18.50%	-
YoY %	6.32%	-21.67%	-10.72%	-0.79%	-5.57%	-20.38%	-	-
Horiz. %	55.46%	52.16%	66.59%	74.59%	75.19%	79.62%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	253.50	268.82	327.98	309.75	306.59	312.34	358.44	-20.63%
YoY %	-5.70%	-18.04%	5.89%	1.03%	-1.84%	-12.86%	-	-
Horiz. %	70.72%	75.00%	91.50%	86.42%	85.53%	87.14%	100.00%	-
EPS	17.23	15.88	19.68	22.91	21.73	22.52	27.76	-27.25%
YoY %	8.50%	-19.31%	-14.10%	5.43%	-3.51%	-18.88%	-	-
Horiz. %	62.07%	57.20%	70.89%	82.53%	78.28%	81.12%	100.00%	-
DPS	6.67	2.00	4.00	7.00	5.33	4.00	0.00	-
YoY %	233.50%	-50.00%	-42.86%	31.33%	33.25%	0.00%	-	-
Horiz. %	166.75%	50.00%	100.00%	175.00%	133.25%	100.00%	-	-
NAPS	1.6651	1.6432	1.5986	1.6303	1.5622	1.5285	1.5008	7.17%
YoY %	1.33%	2.79%	-1.94%	4.36%	2.20%	1.85%	-	-
Horiz. %	110.95%	109.49%	106.52%	108.63%	104.09%	101.85%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 242,105
RPS	212.14	222.77	271.36	251.89	243.82	247.27	283.23	-17.53%
YoY %	-4.77%	-17.91%	7.73%	3.31%	-1.40%	-12.70%	-	-
Horiz. %	74.90%	78.65%	95.81%	88.93%	86.09%	87.30%	100.00%	-
EPS	14.29	13.15	16.30	18.29	17.28	17.82	21.94	-24.88%
YoY %	8.67%	-19.33%	-10.88%	5.84%	-3.03%	-18.78%	-	-
Horiz. %	65.13%	59.94%	74.29%	83.36%	78.76%	81.22%	100.00%	-
DPS	5.58	1.66	3.31	5.69	4.24	3.17	0.00	-
YoY %	236.14%	-49.85%	-41.83%	34.20%	33.75%	0.00%	-	-
Horiz. %	176.03%	52.37%	104.42%	179.50%	133.75%	100.00%	-	-
NAPS	1.3934	1.3617	1.3226	1.3258	1.2424	1.2101	1.1859	11.35%
YoY %	2.33%	2.96%	-0.24%	6.71%	2.67%	2.04%	-	-
Horiz. %	117.50%	114.82%	111.53%	111.80%	104.76%	102.04%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	1.20	0.945	1.35	1.51	1.50	1.54	1.51	-
P/RPS	0.47	0.35	0.41	0.49	0.49	0.49	0.42	7.79%
YoY %	34.29%	-14.63%	-16.33%	0.00%	0.00%	16.67%	-	-
Horiz. %	111.90%	83.33%	97.62%	116.67%	116.67%	116.67%	100.00%	-
P/EPS	7.03	5.96	6.85	6.71	6.90	6.84	5.44	18.66%
YoY %	17.95%	-12.99%	2.09%	-2.75%	0.88%	25.74%	-	-
Horiz. %	129.23%	109.56%	125.92%	123.35%	126.84%	125.74%	100.00%	-
EY	14.23	16.79	14.59	14.89	14.49	14.62	18.39	-15.72%
YoY %	-15.25%	15.08%	-2.01%	2.76%	-0.89%	-20.50%	-	-
Horiz. %	77.38%	91.30%	79.34%	80.97%	78.79%	79.50%	100.00%	-
DY	5.56	2.12	2.96	4.64	3.56	2.60	0.00	-
YoY %	162.26%	-28.38%	-36.21%	30.34%	36.92%	0.00%	-	-
Horiz. %	213.85%	81.54%	113.85%	178.46%	136.92%	100.00%	-	-
P/NAPS	0.72	0.58	0.84	0.93	0.96	1.01	1.01	-20.21%
YoY %	24.14%	-30.95%	-9.68%	-3.12%	-4.95%	0.00%	-	-
Horiz. %	71.29%	57.43%	83.17%	92.08%	95.05%	100.00%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	15/09/20	23/06/20	26/03/20	31/12/19	20/09/19	27/06/19	15/03/19	-
Price	1.38	1.04	0.78	1.52	1.57	1.56	1.60	-
P/RPS	0.54	0.39	0.24	0.49	0.51	0.50	0.45	12.93%
YoY %	38.46%	62.50%	-51.02%	-3.92%	2.00%	11.11%	-	-
Horiz. %	120.00%	86.67%	53.33%	108.89%	113.33%	111.11%	100.00%	-
P/EPS	8.08	6.56	3.96	6.76	7.23	6.93	5.76	25.33%
YoY %	23.17%	65.66%	-41.42%	-6.50%	4.33%	20.31%	-	-
Horiz. %	140.28%	113.89%	68.75%	117.36%	125.52%	120.31%	100.00%	-
EY	12.37	15.25	25.25	14.80	13.84	14.43	17.35	-20.20%
YoY %	-18.89%	-39.60%	70.61%	6.94%	-4.09%	-16.83%	-	-
Horiz. %	71.30%	87.90%	145.53%	85.30%	79.77%	83.17%	100.00%	-
DY	4.83	1.92	5.13	4.61	3.40	2.56	0.00	-
YoY %	151.56%	-62.57%	11.28%	35.59%	32.81%	0.00%	-	-
Horiz. %	188.67%	75.00%	200.39%	180.08%	132.81%	100.00%	-	-
P/NAPS	0.83	0.63	0.49	0.93	1.00	1.02	1.07	-15.58%
YoY %	31.75%	28.57%	-47.31%	-7.00%	-1.96%	-4.67%	-	-
Horiz. %	77.57%	58.88%	45.79%	86.92%	93.46%	95.33%	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