[POHUAT] QoQ Cumulative Quarter Result on 31-Jan-2016 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

22-Mar-2016

Admission Sponsor

Sponsor

Financial Year

31-Oct-2016

Quarter

31-Jan-2016 [#1]

Profit Trend

QoQ- -63.92%

YoY- 72.85%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Cumulative Result
Revenue	535,219	383,170	257,523	151,058	453,932	313,754	201,257	91.38%
YoY %	39.68%	48.79%	70.48%	-66.72%	44.68%	55.90%	-	-
Horiz. %	265.94%	190.39%	127.96%	75.06%	225.55%	155.90%	100.00%	-
PBT	58,614	33,916	21,676	16,219	47,373	27,486	15,334	143.48%
YoY %	72.82%	56.47%	33.65%	-65.76%	72.35%	79.25%	-	-
Horiz. %	382.25%	221.18%	141.36%	105.77%	308.94%	179.25%	100.00%	-
Tax	-11,851	-6,155	-3,871	-2,188	-8,794	-4,491	-2,831	158.61%
YoY %	-92.54%	-59.00%	-76.92%	75.12%	-95.81%	-58.64%	-	-
Horiz. %	418.62%	217.41%	136.74%	77.29%	310.63%	158.64%	100.00%	-
NP	46,763	27,761	17,805	14,031	38,579	22,995	12,503	139.98%
YoY %	68.45%	55.92%	26.90%	-63.63%	67.77%	83.92%	-	-
Horiz. %	374.01%	222.03%	142.41%	112.22%	308.56%	183.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,064	28,006	18,012	14,136	39,185	23,334	12,707	138.43%
YoY %	68.05%	55.49%	27.42%	-63.92%	67.93%	83.63%	-	-
Horiz. %	370.38%	220.40%	141.75%	111.25%	308.37%	183.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.22%	18.15%	17.86%	13.49%	18.56%	16.34%	18.46%	-
YoY %	11.40%	1.62%	32.39%	-27.32%	13.59%	-11.48%	-	-
Horiz. %	109.53%	98.32%	96.75%	73.08%	100.54%	88.52%	100.00%	-
Total Cost	488,456	355,409	239,718	137,027	415,353	290,759	188,754	87.94%
YoY %	37.43%	48.26%	74.94%	-67.01%	42.85%	54.04%	-	-
Horiz. %	258.78%	188.29%	127.00%	72.60%	220.05%	154.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	243,294	226,054	216,912	221,948	213,703	196,567	188,855	18.30%
YoY %	7.63%	4.21%	-2.27%	3.86%	8.72%	4.08%	-	-
Horiz. %	128.83%	119.70%	114.86%	117.52%	113.16%	104.08%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	17,077	12,807	8,536	4,270	17,074	6,404	3,200	203.83%
YoY %	33.34%	50.04%	99.91%	-74.99%	166.61%	100.13%	-	-
Horiz. %	533.66%	400.22%	266.75%	133.44%	533.56%	200.13%	100.00%	-
Div Payout %	36.29%	45.73%	47.39%	30.21%	43.57%	27.45%	25.19%	-
YoY %	-20.64%	-3.50%	56.87%	-30.66%	58.72%	8.97%	-	-
Horiz. %	144.07%	181.54%	188.13%	119.93%	172.97%	108.97%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	243,294	226,054	216,912	221,948	213,703	196,567	188,855	18.30%
YoY %	7.63%	4.21%	-2.27%	3.86%	8.72%	4.08%	-	-
Horiz. %	128.83%	119.70%	114.86%	117.52%	113.16%	104.08%	100.00%	-
NOSH	226,805	213,460	213,412	213,534	213,425	106,742	106,691	64.95%
YoY %	6.25%	0.02%	-0.06%	0.05%	99.94%	0.05%	-	-
Horiz. %	212.58%	200.07%	200.03%	200.14%	200.04%	100.05%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	8.74%	7.25%	6.91%	9.29%	8.50%	7.33%	6.21%	-
YoY %	20.55%	4.92%	-25.62%	9.29%	15.96%	18.04%	-	-
Horiz. %	140.74%	116.75%	111.27%	149.60%	136.88%	118.04%	100.00%	-
ROE	19.34%	12.39%	8.30%	6.37%	18.34%	11.87%	6.73%	-
YoY %	56.09%	49.28%	30.30%	-65.27%	54.51%	76.37%	-	-
Horiz. %	287.37%	184.10%	123.33%	94.65%	272.51%	176.37%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	250.72	179.50	120.67	70.74	212.69	293.93	188.63	20.78%
YoY %	39.68%	48.75%	70.58%	-66.74%	-27.64%	55.82%	-	-
Horiz. %	132.92%	95.16%	63.97%	37.50%	112.76%	155.82%	100.00%	-
EPS	22.05	13.12	8.44	6.62	18.36	21.86	11.91	50.49%
YoY %	68.06%	55.45%	27.49%	-63.94%	-16.01%	83.54%	-	-
Horiz. %	185.14%	110.16%	70.86%	55.58%	154.16%	183.54%	100.00%	-
DPS	8.00	6.00	4.00	2.00	8.00	6.00	3.00	91.72%
YoY %	33.33%	50.00%	100.00%	-75.00%	33.33%	100.00%	-	-
Horiz. %	266.67%	200.00%	133.33%	66.67%	266.67%	200.00%	100.00%	-
NAPS	1.1397	1.059	1.0164	1.0394	1.0013	1.8415	1.7701	-25.33%
YoY %	7.62%	4.19%	-2.21%	3.81%	-45.63%	4.03%	-	-
Horiz. %	64.39%	59.83%	57.42%	58.72%	56.57%	104.03%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 213,534
RPS	201.97	144.59	97.18	57.00	171.30	118.40	75.95	91.37%
YoY %	39.68%	48.79%	70.49%	-66.73%	44.68%	55.89%	-	-
Horiz. %	265.92%	190.38%	127.95%	75.05%	225.54%	155.89%	100.00%	-
EPS	17.76	10.57	6.80	5.33	14.79	8.81	4.80	138.27%
YoY %	68.02%	55.44%	27.58%	-63.96%	67.88%	83.54%	-	-
Horiz. %	370.00%	220.21%	141.67%	111.04%	308.12%	183.54%	100.00%	-
DPS	6.44	4.83	3.22	1.61	6.44	2.42	1.21	203.29%
YoY %	33.33%	50.00%	100.00%	-75.00%	166.12%	100.00%	-	-
Horiz. %	532.23%	399.17%	266.12%	133.06%	532.23%	200.00%	100.00%	-
NAPS	0.9181	0.853	0.8185	0.8375	0.8064	0.7418	0.7127	18.30%
YoY %	7.63%	4.22%	-2.27%	3.86%	8.71%	4.08%	-	-
Horiz. %	128.82%	119.69%	114.84%	117.51%	113.15%	104.08%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	1.57	1.49	1.51	1.68	1.49	2.82	1.99	-
P/RPS	0.63	0.83	1.25	2.37	0.70	0.96	1.05	-28.75%
YoY %	-24.10%	-33.60%	-47.26%	238.57%	-27.08%	-8.57%	-	-
Horiz. %	60.00%	79.05%	119.05%	225.71%	66.67%	91.43%	100.00%	-
P/EPS	7.12	11.36	17.89	25.38	8.12	12.90	16.71	-43.22%
YoY %	-37.32%	-36.50%	-29.51%	212.56%	-37.05%	-22.80%	-	-
Horiz. %	42.61%	67.98%	107.06%	151.89%	48.59%	77.20%	100.00%	-
EY	14.04	8.81	5.59	3.94	12.32	7.75	5.98	76.19%
YoY %	59.36%	57.60%	41.88%	-68.02%	58.97%	29.60%	-	-
Horiz. %	234.78%	147.32%	93.48%	65.89%	206.02%	129.60%	100.00%	-
DY	5.10	4.03	2.65	1.19	5.37	2.13	1.51	124.28%
YoY %	26.55%	52.08%	122.69%	-77.84%	152.11%	41.06%	-	-
Horiz. %	337.75%	266.89%	175.50%	78.81%	355.63%	141.06%	100.00%	-
P/NAPS	1.38	1.41	1.49	1.62	1.49	1.53	1.12	14.85%
YoY %	-2.13%	-5.37%	-8.02%	8.72%	-2.61%	36.61%	-	-
Horiz. %	123.21%	125.89%	133.04%	144.64%	133.04%	136.61%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	22/12/16	26/09/16	30/06/16	22/03/16	31/12/15	14/09/15	29/06/15	-
Price	1.68	1.53	1.54	1.46	2.05	2.90	2.10	-
P/RPS	0.67	0.85	1.28	2.06	0.96	0.99	1.11	-28.46%
YoY %	-21.18%	-33.59%	-37.86%	114.58%	-3.03%	-10.81%	-	-
Horiz. %	60.36%	76.58%	115.32%	185.59%	86.49%	89.19%	100.00%	-
P/EPS	7.62	11.66	18.25	22.05	11.17	13.27	17.63	-42.68%
YoY %	-34.65%	-36.11%	-17.23%	97.40%	-15.83%	-24.73%	-	-
Horiz. %	43.22%	66.14%	103.52%	125.07%	63.36%	75.27%	100.00%	-
EY	13.12	8.58	5.48	4.53	8.96	7.54	5.67	74.50%
YoY %	52.91%	56.57%	20.97%	-49.44%	18.83%	32.98%	-	-
Horiz. %	231.39%	151.32%	96.65%	79.89%	158.02%	132.98%	100.00%	-
DY	4.76	3.92	2.60	1.37	3.90	2.07	1.43	122.12%
YoY %	21.43%	50.77%	89.78%	-64.87%	88.41%	44.76%	-	-
Horiz. %	332.87%	274.13%	181.82%	95.80%	272.73%	144.76%	100.00%	-
P/NAPS	1.47	1.44	1.52	1.40	2.05	1.57	1.19	15.05%
YoY %	2.08%	-5.26%	8.57%	-31.71%	30.57%	31.93%	-	-
Horiz. %	123.53%	121.01%	127.73%	117.65%	172.27%	131.93%	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