[POHUAT] QoQ Cumulative Quarter Result on 30-Apr-2021 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

29-Jun-2021

Admission Sponsor

Sponsor

Financial Year

31-Oct-2021

Quarter

30-Apr-2021 [#2]

Profit Trend

QoQ- 131.88%

YoY- 22.08%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Cumulative Result
Revenue	182,962	554,739	501,686	349,194	183,659	659,505	442,788	-44.43%
YoY %	-67.02%	10.57%	43.67%	90.13%	-72.15%	48.94%	-	-
Horiz. %	41.32%	125.28%	113.30%	78.86%	41.48%	148.94%	100.00%	-
PBT	20,529	37,377	42,408	26,807	11,547	65,490	37,323	-32.79%
YoY %	-45.08%	-11.86%	58.20%	132.16%	-82.37%	75.47%	-	-
Horiz. %	55.00%	100.14%	113.62%	71.82%	30.94%	175.47%	100.00%	-
Tax	-5,176	-5,159	-6,653	-4,477	-1,917	-13,580	-7,496	-21.82%
YoY %	-0.33%	22.46%	-48.60%	-133.54%	85.88%	-81.16%	-	-
Horiz. %	69.05%	68.82%	88.75%	59.73%	25.57%	181.16%	100.00%	-
NP	15,353	32,218	35,755	22,330	9,630	51,910	29,827	-35.69%
YoY %	-52.35%	-9.89%	60.12%	131.88%	-81.45%	74.04%	-	-
Horiz. %	51.47%	108.02%	119.87%	74.87%	32.29%	174.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,353	32,218	35,755	22,330	9,630	51,910	29,827	-35.69%
YoY %	-52.35%	-9.89%	60.12%	131.88%	-81.45%	74.04%	-	-
Horiz. %	51.47%	108.02%	119.87%	74.87%	32.29%	174.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	13.80%	15.69%	16.70%	16.60%	20.74%	20.08%	-
YoY %	82.68%	-12.05%	-6.05%	0.60%	-19.96%	3.29%	-	-
Horiz. %	125.55%	68.73%	78.14%	83.17%	82.67%	103.29%	100.00%	-
Total Cost	167,609	522,521	465,931	326,864	174,029	607,595	412,961	-45.09%
YoY %	-67.92%	12.15%	42.55%	87.82%	-71.36%	47.13%	-	-
Horiz. %	40.59%	126.53%	112.83%	79.15%	42.14%	147.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	467,728	450,770	462,217	445,497	434,236	436,794	387,796	13.26%
YoY %	3.76%	-2.48%	3.75%	2.59%	-0.59%	12.63%	-	-
Horiz. %	120.61%	116.24%	119.19%	114.88%	111.98%	112.63%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Dividend
Div	-	13,248	2,649	2,649	2,649	21,600	11,644	-
YoY %	-	400.11%	0.00%	0.00%	-87.74%	85.50%	-	-
Horiz. %	-	113.78%	22.75%	22.75%	22.75%	185.50%	100.00%	-
Div Payout %	-	41.12%	7.41%	11.87%	27.52%	41.61%	39.04%	-
YoY %	-	454.93%	-37.57%	-56.87%	-33.86%	6.58%	-	-
Horiz. %	-	105.33%	18.98%	30.40%	70.49%	106.58%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Equity
Net Worth	467,728	450,770	462,217	445,497	434,236	436,794	387,796	13.26%
YoY %	3.76%	-2.48%	3.75%	2.59%	-0.59%	12.63%	-	-
Horiz. %	120.61%	116.24%	119.19%	114.88%	111.98%	112.63%	100.00%	-
NOSH	278,299	278,299	278,299	278,299	278,299	278,299	245,454	8.70%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	13.38%	-	-
Horiz. %	113.38%	113.38%	113.38%	113.38%	113.38%	113.38%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Ratio Analysis
NP Margin	8.39%	5.81%	7.13%	6.39%	5.24%	7.87%	6.74%	-
YoY %	44.41%	-18.51%	11.58%	21.95%	-33.42%	16.77%	-	-
Horiz. %	124.48%	86.20%	105.79%	94.81%	77.74%	116.77%	100.00%	-
ROE	3.28%	7.15%	7.74%	5.01%	2.22%	11.88%	7.69%	-
YoY %	-54.13%	-7.62%	54.49%	125.68%	-81.31%	54.49%	-	-
Horiz. %	42.65%	92.98%	100.65%	65.15%	28.87%	154.49%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Per Share
RPS	69.05	209.36	189.34	131.79	69.31	274.78	190.12	-49.00%
YoY %	-67.02%	10.57%	43.67%	90.15%	-74.78%	44.53%	-	-
Horiz. %	36.32%	110.12%	99.59%	69.32%	36.46%	144.53%	100.00%	-
EPS	5.79	12.16	13.49	8.43	3.63	22.14	12.92	-41.35%
YoY %	-52.38%	-9.86%	60.02%	132.23%	-83.60%	71.36%	-	-
Horiz. %	44.81%	94.12%	104.41%	65.25%	28.10%	171.36%	100.00%	-
DPS	0.00	5.00	1.00	1.00	1.00	9.00	5.00	-
YoY %	0.00%	400.00%	0.00%	0.00%	-88.89%	80.00%	-	-
Horiz. %	0.00%	100.00%	20.00%	20.00%	20.00%	180.00%	100.00%	-
NAPS	1.7652	1.7012	1.7444	1.6813	1.6388	1.8199	1.6651	3.95%
YoY %	3.76%	-2.48%	3.75%	2.59%	-9.95%	9.30%	-	-
Horiz. %	106.01%	102.17%	104.76%	100.97%	98.42%	109.30%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Adjusted Per Share Value based on latest NOSH - 278,299
RPS	65.74	199.33	180.27	125.47	65.99	236.98	159.10	-44.43%
YoY %	-67.02%	10.57%	43.68%	90.13%	-72.15%	48.95%	-	-
Horiz. %	41.32%	125.29%	113.31%	78.86%	41.48%	148.95%	100.00%	-
EPS	5.52	11.58	12.85	8.02	3.46	18.65	10.72	-35.67%
YoY %	-52.33%	-9.88%	60.22%	131.79%	-81.45%	73.97%	-	-
Horiz. %	51.49%	108.02%	119.87%	74.81%	32.28%	173.97%	100.00%	-
DPS	0.00	4.76	0.95	0.95	0.95	7.76	4.18	-
YoY %	0.00%	401.05%	0.00%	0.00%	-87.76%	85.65%	-	-
Horiz. %	0.00%	113.88%	22.73%	22.73%	22.73%	185.65%	100.00%	-
NAPS	1.6807	1.6197	1.6609	1.6008	1.5603	1.5695	1.3934	13.27%
YoY %	3.77%	-2.48%	3.75%	2.60%	-0.59%	12.64%	-	-
Horiz. %	120.62%	116.24%	119.20%	114.88%	111.98%	112.64%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	-
Price	1.36	1.46	1.35	1.60	1.58	1.77	1.20	-
P/RPS	1.97	0.70	0.71	1.21	2.28	0.64	0.63	113.39%
YoY %	181.43%	-1.41%	-41.32%	-46.93%	256.25%	1.59%	-	-
Horiz. %	312.70%	111.11%	112.70%	192.06%	361.90%	101.59%	100.00%	-
P/EPS	23.47	12.01	10.00	18.99	43.47	8.18	9.37	84.12%
YoY %	95.42%	20.10%	-47.34%	-56.31%	431.42%	-12.70%	-	-
Horiz. %	250.48%	128.18%	106.72%	202.67%	463.93%	87.30%	100.00%	-
EY	4.26	8.33	10.00	5.27	2.30	12.22	10.67	-45.68%
YoY %	-48.86%	-16.70%	89.75%	129.13%	-81.18%	14.53%	-	-
Horiz. %	39.93%	78.07%	93.72%	49.39%	21.56%	114.53%	100.00%	-
DY	0.00	3.42	0.74	0.62	0.63	5.08	4.17	-
YoY %	0.00%	362.16%	19.35%	-1.59%	-87.60%	21.82%	-	-
Horiz. %	0.00%	82.01%	17.75%	14.87%	15.11%	121.82%	100.00%	-
P/NAPS	0.77	0.86	0.77	0.95	0.96	0.97	0.72	4.56%
YoY %	-10.47%	11.69%	-18.95%	-1.04%	-1.03%	34.72%	-	-
Horiz. %	106.94%	119.44%	106.94%	131.94%	133.33%	134.72%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Announcement Date
Date	24/03/22	30/12/21	28/09/21	29/06/21	25/03/21	23/12/20	15/09/20	-
Price	1.39	1.36	1.42	1.39	1.69	1.78	1.38	-
P/RPS	2.01	0.65	0.75	1.05	2.44	0.65	0.73	96.08%
YoY %	209.23%	-13.33%	-28.57%	-56.97%	275.38%	-10.96%	-	-
Horiz. %	275.34%	89.04%	102.74%	143.84%	334.25%	89.04%	100.00%	-
P/EPS	23.99	11.19	10.52	16.49	46.50	8.23	10.78	70.20%
YoY %	114.39%	6.37%	-36.20%	-64.54%	465.01%	-23.65%	-	-
Horiz. %	222.54%	103.80%	97.59%	152.97%	431.35%	76.35%	100.00%	-
EY	4.17	8.94	9.50	6.06	2.15	12.15	9.28	-41.24%
YoY %	-53.36%	-5.89%	56.77%	181.86%	-82.30%	30.93%	-	-
Horiz. %	44.94%	96.34%	102.37%	65.30%	23.17%	130.93%	100.00%	-
DY	0.00	3.68	0.70	0.72	0.59	5.06	3.62	-
YoY %	0.00%	425.71%	-2.78%	22.03%	-88.34%	39.78%	-	-
Horiz. %	0.00%	101.66%	19.34%	19.89%	16.30%	139.78%	100.00%	-
P/NAPS	0.79	0.80	0.81	0.83	1.03	0.98	0.83	-3.23%
YoY %	-1.25%	-1.23%	-2.41%	-19.42%	5.10%	18.07%	-	-
Horiz. %	95.18%	96.39%	97.59%	100.00%	124.10%	118.07%	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