[POHUAT] QoQ Cumulative Quarter Result on 31-Oct-2013 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 170.87%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 269,057 179,938 95,508 357,971 256,636 165,731 94,980 100.58%
PBT 14,910 10,538 7,107 19,513 9,466 6,866 6,242 78.97%
Tax -2,381 -1,773 -851 -2,936 -3,211 -1,905 -1,461 38.61%
NP 12,529 8,765 6,256 16,577 6,255 4,961 4,781 90.41%
-
NP to SH 12,754 8,872 6,314 16,775 6,193 4,922 4,783 92.63%
-
Tax Rate 15.97% 16.82% 11.97% 15.05% 33.92% 27.75% 23.41% -
Total Cost 256,528 171,173 89,252 341,394 250,381 160,770 90,199 101.11%
-
Net Worth 165,041 166,210 164,721 157,102 147,314 147,306 148,519 7.30%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 3,212 - - 5,356 - - - -
Div Payout % 25.19% - - 31.93% - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 165,041 166,210 164,721 157,102 147,314 147,306 148,519 7.30%
NOSH 107,086 107,149 107,198 107,120 107,145 107,000 107,002 0.05%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.66% 4.87% 6.55% 4.63% 2.44% 2.99% 5.03% -
ROE 7.73% 5.34% 3.83% 10.68% 4.20% 3.34% 3.22% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 251.25 167.93 89.09 334.18 239.52 154.89 88.76 100.48%
EPS 11.91 8.28 5.89 15.67 5.78 4.60 4.47 92.53%
DPS 3.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.5412 1.5512 1.5366 1.4666 1.3749 1.3767 1.388 7.24%
Adjusted Per Share Value based on latest NOSH - 107,115
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 96.68 64.66 34.32 128.63 92.22 59.55 34.13 100.58%
EPS 4.58 3.19 2.27 6.03 2.23 1.77 1.72 92.45%
DPS 1.15 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.593 0.5972 0.5919 0.5645 0.5293 0.5293 0.5337 7.29%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.33 1.26 1.03 0.735 0.595 0.465 0.425 -
P/RPS 0.53 0.75 1.16 0.22 0.25 0.30 0.48 6.84%
P/EPS 11.17 15.22 17.49 4.69 10.29 10.11 9.51 11.35%
EY 8.95 6.57 5.72 21.31 9.71 9.89 10.52 -10.24%
DY 2.26 0.00 0.00 6.80 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.67 0.50 0.43 0.34 0.31 97.80%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 10/09/14 18/06/14 20/03/14 31/12/13 30/09/13 27/06/13 20/03/13 -
Price 1.39 1.26 1.48 1.00 0.61 0.595 0.46 -
P/RPS 0.55 0.75 1.66 0.30 0.25 0.38 0.52 3.82%
P/EPS 11.67 15.22 25.13 6.39 10.55 12.93 10.29 8.77%
EY 8.57 6.57 3.98 15.66 9.48 7.73 9.72 -8.07%
DY 2.16 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.96 0.68 0.44 0.43 0.33 95.56%

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