[POHUAT] QoQ Cumulative Quarter Result on 31-Oct-2012 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 133.89%
YoY- 171.58%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 256,636 165,731 94,980 392,019 279,562 177,358 84,679 109.56%
PBT 9,466 6,866 6,242 16,924 7,423 1,570 2,512 142.35%
Tax -3,211 -1,905 -1,461 -2,081 -1,038 -462 -357 333.07%
NP 6,255 4,961 4,781 14,843 6,385 1,108 2,155 103.61%
-
NP to SH 6,193 4,922 4,783 15,168 6,485 1,173 2,223 98.11%
-
Tax Rate 33.92% 27.75% 23.41% 12.30% 13.98% 29.43% 14.21% -
Total Cost 250,381 160,770 90,199 377,176 273,177 176,250 82,524 109.72%
-
Net Worth 147,314 147,306 148,519 143,728 134,552 129,277 130,466 8.44%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - 2,160 - - - -
Div Payout % - - - 14.25% - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 147,314 147,306 148,519 143,728 134,552 129,277 130,466 8.44%
NOSH 107,145 107,000 107,002 108,042 108,083 107,614 107,912 -0.47%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 2.44% 2.99% 5.03% 3.79% 2.28% 0.62% 2.54% -
ROE 4.20% 3.34% 3.22% 10.55% 4.82% 0.91% 1.70% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 239.52 154.89 88.76 362.84 258.65 164.81 78.47 110.56%
EPS 5.78 4.60 4.47 14.03 6.00 1.09 2.06 99.05%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.3749 1.3767 1.388 1.3303 1.2449 1.2013 1.209 8.95%
Adjusted Per Share Value based on latest NOSH - 108,008
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 92.22 59.55 34.13 140.86 100.45 63.73 30.43 109.56%
EPS 2.23 1.77 1.72 5.45 2.33 0.42 0.80 98.18%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.5293 0.5293 0.5337 0.5165 0.4835 0.4645 0.4688 8.43%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.595 0.465 0.425 0.40 0.37 0.39 0.39 -
P/RPS 0.25 0.30 0.48 0.11 0.14 0.24 0.50 -37.03%
P/EPS 10.29 10.11 9.51 2.85 6.17 35.78 18.93 -33.41%
EY 9.71 9.89 10.52 35.10 16.22 2.79 5.28 50.15%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.31 0.30 0.30 0.32 0.32 21.79%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 13/03/12 -
Price 0.61 0.595 0.46 0.38 0.39 0.38 0.38 -
P/RPS 0.25 0.38 0.52 0.10 0.15 0.23 0.48 -35.29%
P/EPS 10.55 12.93 10.29 2.71 6.50 34.86 18.45 -31.13%
EY 9.48 7.73 9.72 36.94 15.38 2.87 5.42 45.21%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.33 0.29 0.31 0.32 0.31 26.32%

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