[POHUAT] QoQ Cumulative Quarter Result on 31-Oct-2015 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
31-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- 67.93%
YoY- 64.62%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 383,170 257,523 151,058 453,932 313,754 201,257 105,093 137.07%
PBT 33,916 21,676 16,219 47,373 27,486 15,334 10,000 125.90%
Tax -6,155 -3,871 -2,188 -8,794 -4,491 -2,831 -1,911 118.25%
NP 27,761 17,805 14,031 38,579 22,995 12,503 8,089 127.69%
-
NP to SH 28,006 18,012 14,136 39,185 23,334 12,707 8,178 127.36%
-
Tax Rate 18.15% 17.86% 13.49% 18.56% 16.34% 18.46% 19.11% -
Total Cost 355,409 239,718 137,027 415,353 290,759 188,754 97,004 137.84%
-
Net Worth 226,054 216,912 221,948 213,703 196,567 188,855 185,862 13.95%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 12,807 8,536 4,270 17,074 6,404 3,200 - -
Div Payout % 45.73% 47.39% 30.21% 43.57% 27.45% 25.19% - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 226,054 216,912 221,948 213,703 196,567 188,855 185,862 13.95%
NOSH 213,460 213,412 213,534 213,425 106,742 106,691 106,762 58.77%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 7.25% 6.91% 9.29% 8.50% 7.33% 6.21% 7.70% -
ROE 12.39% 8.30% 6.37% 18.34% 11.87% 6.73% 4.40% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 179.50 120.67 70.74 212.69 293.93 188.63 98.44 49.30%
EPS 13.12 8.44 6.62 18.36 21.86 11.91 7.66 43.20%
DPS 6.00 4.00 2.00 8.00 6.00 3.00 0.00 -
NAPS 1.059 1.0164 1.0394 1.0013 1.8415 1.7701 1.7409 -28.22%
Adjusted Per Share Value based on latest NOSH - 213,337
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 137.68 92.53 54.28 163.11 112.74 72.32 37.76 137.08%
EPS 10.06 6.47 5.08 14.08 8.38 4.57 2.94 127.24%
DPS 4.60 3.07 1.53 6.14 2.30 1.15 0.00 -
NAPS 0.8123 0.7794 0.7975 0.7679 0.7063 0.6786 0.6679 13.95%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.49 1.51 1.68 1.49 2.82 1.99 1.75 -
P/RPS 0.83 1.25 2.37 0.70 0.96 1.05 1.78 -39.89%
P/EPS 11.36 17.89 25.38 8.12 12.90 16.71 22.85 -37.26%
EY 8.81 5.59 3.94 12.32 7.75 5.98 4.38 59.41%
DY 4.03 2.65 1.19 5.37 2.13 1.51 0.00 -
P/NAPS 1.41 1.49 1.62 1.49 1.53 1.12 1.01 24.93%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 30/06/16 22/03/16 31/12/15 14/09/15 29/06/15 19/03/15 -
Price 1.53 1.54 1.46 2.05 2.90 2.10 2.30 -
P/RPS 0.85 1.28 2.06 0.96 0.99 1.11 2.34 -49.12%
P/EPS 11.66 18.25 22.05 11.17 13.27 17.63 30.03 -46.80%
EY 8.58 5.48 4.53 8.96 7.54 5.67 3.33 88.05%
DY 3.92 2.60 1.37 3.90 2.07 1.43 0.00 -
P/NAPS 1.44 1.52 1.40 2.05 1.57 1.19 1.32 5.97%

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