[POHUAT] QoQ Cumulative Quarter Result on 30-Apr-2017 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

14-Jun-2017

Admission Sponsor

Sponsor

Financial Year

31-Oct-2017

Quarter

30-Apr-2017 [#2]

Profit Trend

QoQ- 60.02%

YoY- 56.98%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Cumulative Result
Revenue	161,891	614,269	442,584	291,106	163,459	535,219	383,170	-43.60%
YoY %	-73.64%	38.79%	52.04%	78.09%	-69.46%	39.68%	-	-
Horiz. %	42.25%	160.31%	115.51%	75.97%	42.66%	139.68%	100.00%	-
PBT	8,012	67,214	45,387	33,714	19,502	58,614	33,916	-61.68%
YoY %	-88.08%	48.09%	34.62%	72.87%	-66.73%	72.82%	-	-
Horiz. %	23.62%	198.18%	133.82%	99.40%	57.50%	172.82%	100.00%	-
Tax	-1,912	-11,437	-7,901	-5,707	-1,982	-11,851	-6,155	-54.03%
YoY %	83.28%	-44.75%	-38.44%	-187.94%	83.28%	-92.54%	-	-
Horiz. %	31.06%	185.82%	128.37%	92.72%	32.20%	192.54%	100.00%	-
NP	6,100	55,777	37,486	28,007	17,520	46,763	27,761	-63.48%
YoY %	-89.06%	48.79%	33.85%	59.86%	-62.53%	68.45%	-	-
Horiz. %	21.97%	200.92%	135.03%	100.89%	63.11%	168.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,240	55,772	37,931	28,275	17,670	47,064	28,006	-63.14%
YoY %	-88.81%	47.04%	34.15%	60.02%	-62.46%	68.05%	-	-
Horiz. %	22.28%	199.14%	135.44%	100.96%	63.09%	168.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	17.02%	17.41%	16.93%	10.16%	20.22%	18.15%	-
YoY %	40.19%	-2.24%	2.84%	66.63%	-49.75%	11.40%	-	-
Horiz. %	131.46%	93.77%	95.92%	93.28%	55.98%	111.40%	100.00%	-
Total Cost	155,791	558,492	405,098	263,099	145,939	488,456	355,409	-42.20%
YoY %	-72.11%	37.87%	53.97%	80.28%	-70.12%	37.43%	-	-
Horiz. %	43.83%	157.14%	113.98%	74.03%	41.06%	137.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,555	284,904	273,590	265,331	265,630	243,294	226,054	17.34%
YoY %	0.93%	4.14%	3.11%	-0.11%	9.18%	7.63%	-	-
Horiz. %	127.21%	126.03%	121.03%	117.38%	117.51%	107.63%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	-	17,088	10,678	4,269	4,269	17,077	12,807	-
YoY %	-	60.03%	150.13%	0.00%	-75.00%	33.34%	-	-
Horiz. %	-	133.43%	83.38%	33.33%	33.33%	133.34%	100.00%	-
Div Payout %	-	30.64%	28.15%	15.10%	24.16%	36.29%	45.73%	-
YoY %	-	8.85%	86.42%	-37.50%	-33.43%	-20.64%	-	-
Horiz. %	-	67.00%	61.56%	33.02%	52.83%	79.36%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	287,555	284,904	273,590	265,331	265,630	243,294	226,054	17.34%
YoY %	0.93%	4.14%	3.11%	-0.11%	9.18%	7.63%	-	-
Horiz. %	127.21%	126.03%	121.03%	117.38%	117.51%	107.63%	100.00%	-
NOSH	233,016	213,603	213,575	226,805	226,805	226,805	213,460	6.00%
YoY %	9.09%	0.01%	-5.83%	0.00%	0.00%	6.25%	-	-
Horiz. %	109.16%	100.07%	100.05%	106.25%	106.25%	106.25%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	3.77%	9.08%	8.47%	9.62%	10.72%	8.74%	7.25%	-
YoY %	-58.48%	7.20%	-11.95%	-10.26%	22.65%	20.55%	-	-
Horiz. %	52.00%	125.24%	116.83%	132.69%	147.86%	120.55%	100.00%	-
ROE	2.17%	19.58%	13.86%	10.66%	6.65%	19.34%	12.39%	-
YoY %	-88.92%	41.27%	30.02%	60.30%	-65.62%	56.09%	-	-
Horiz. %	17.51%	158.03%	111.86%	86.04%	53.67%	156.09%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	73.77	287.57	207.23	136.36	76.57	250.72	179.50	-44.63%
YoY %	-74.35%	38.77%	51.97%	78.09%	-69.46%	39.68%	-	-
Horiz. %	41.10%	160.21%	115.45%	75.97%	42.66%	139.68%	100.00%	-
EPS	2.84	26.11	17.76	13.24	8.28	22.05	13.12	-63.84%
YoY %	-89.12%	47.02%	34.14%	59.90%	-62.45%	68.06%	-	-
Horiz. %	21.65%	199.01%	135.37%	100.91%	63.11%	168.06%	100.00%	-
DPS	0.00	8.00	5.00	2.00	2.00	8.00	6.00	-
YoY %	0.00%	60.00%	150.00%	0.00%	-75.00%	33.33%	-	-
Horiz. %	0.00%	133.33%	83.33%	33.33%	33.33%	133.33%	100.00%	-
NAPS	1.3104	1.3338	1.281	1.2429	1.2443	1.1397	1.059	15.21%
YoY %	-1.75%	4.12%	3.07%	-0.11%	9.18%	7.62%	-	-
Horiz. %	123.74%	125.95%	120.96%	117.37%	117.50%	107.62%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 226,805
RPS	61.09	231.80	167.01	109.85	61.68	201.97	144.59	-43.60%
YoY %	-73.65%	38.79%	52.03%	78.10%	-69.46%	39.68%	-	-
Horiz. %	42.25%	160.32%	115.51%	75.97%	42.66%	139.68%	100.00%	-
EPS	2.35	21.05	14.31	10.67	6.67	17.76	10.57	-63.19%
YoY %	-88.84%	47.10%	34.11%	59.97%	-62.44%	68.02%	-	-
Horiz. %	22.23%	199.15%	135.38%	100.95%	63.10%	168.02%	100.00%	-
DPS	0.00	6.45	4.03	1.61	1.61	6.44	4.83	-
YoY %	0.00%	60.05%	150.31%	0.00%	-75.00%	33.33%	-	-
Horiz. %	0.00%	133.54%	83.44%	33.33%	33.33%	133.33%	100.00%	-
NAPS	1.0851	1.0751	1.0324	1.0013	1.0024	0.9181	0.853	17.35%
YoY %	0.93%	4.14%	3.11%	-0.11%	9.18%	7.63%	-	-
Horiz. %	127.21%	126.04%	121.03%	117.39%	117.51%	107.63%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	1.56	2.01	1.92	1.83	1.85	1.57	1.49	-
P/RPS	2.11	0.70	0.93	1.34	2.42	0.63	0.83	85.95%
YoY %	201.43%	-24.73%	-30.60%	-44.63%	284.13%	-24.10%	-	-
Horiz. %	254.22%	84.34%	112.05%	161.45%	291.57%	75.90%	100.00%	-
P/EPS	54.86	7.70	10.81	13.82	22.35	7.12	11.36	184.88%
YoY %	612.47%	-28.77%	-21.78%	-38.17%	213.90%	-37.32%	-	-
Horiz. %	482.92%	67.78%	95.16%	121.65%	196.74%	62.68%	100.00%	-
EY	1.82	12.99	9.25	7.24	4.47	14.04	8.81	-64.95%
YoY %	-85.99%	40.43%	27.76%	61.97%	-68.16%	59.36%	-	-
Horiz. %	20.66%	147.45%	104.99%	82.18%	50.74%	159.36%	100.00%	-
DY	0.00	3.98	2.60	1.09	1.08	5.10	4.03	-
YoY %	0.00%	53.08%	138.53%	0.93%	-78.82%	26.55%	-	-
Horiz. %	0.00%	98.76%	64.52%	27.05%	26.80%	126.55%	100.00%	-
P/NAPS	1.19	1.51	1.50	1.47	1.49	1.38	1.41	-10.66%
YoY %	-21.19%	0.67%	2.04%	-1.34%	7.97%	-2.13%	-	-
Horiz. %	84.40%	107.09%	106.38%	104.26%	105.67%	97.87%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	19/03/18	20/12/17	25/09/17	14/06/17	22/03/17	22/12/16	26/09/16	-
Price	1.52	1.74	1.96	1.89	2.01	1.68	1.53	-
P/RPS	2.06	0.61	0.95	1.39	2.63	0.67	0.85	80.13%
YoY %	237.70%	-35.79%	-31.65%	-47.15%	292.54%	-21.18%	-	-
Horiz. %	242.35%	71.76%	111.76%	163.53%	309.41%	78.82%	100.00%	-
P/EPS	53.45	6.66	11.04	14.27	24.28	7.62	11.66	175.18%
YoY %	702.55%	-39.67%	-22.63%	-41.23%	218.64%	-34.65%	-	-
Horiz. %	458.40%	57.12%	94.68%	122.38%	208.23%	65.35%	100.00%	-
EY	1.87	15.01	9.06	7.01	4.12	13.12	8.58	-63.68%
YoY %	-87.54%	65.67%	29.24%	70.15%	-68.60%	52.91%	-	-
Horiz. %	21.79%	174.94%	105.59%	81.70%	48.02%	152.91%	100.00%	-
DY	0.00	4.60	2.55	1.06	1.00	4.76	3.92	-
YoY %	0.00%	80.39%	140.57%	6.00%	-78.99%	21.43%	-	-
Horiz. %	0.00%	117.35%	65.05%	27.04%	25.51%	121.43%	100.00%	-
P/NAPS	1.16	1.30	1.53	1.52	1.62	1.47	1.44	-13.38%
YoY %	-10.77%	-15.03%	0.66%	-6.17%	10.20%	2.08%	-	-
Horiz. %	80.56%	90.28%	106.25%	105.56%	112.50%	102.08%	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