[POHUAT] QoQ Quarter Result on 31-Jan-2013 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -44.92%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 101,334 90,906 70,751 94,980 112,457 102,204 92,679 6.11%
PBT 10,047 2,599 625 6,242 9,501 5,853 -942 -
Tax 275 -1,304 -446 -1,461 -1,043 -576 -106 -
NP 10,322 1,295 179 4,781 8,458 5,277 -1,048 -
-
NP to SH 10,583 1,270 139 4,783 8,683 5,312 -1,050 -
-
Tax Rate -2.74% 50.17% 71.36% 23.41% 10.98% 9.84% - -
Total Cost 91,012 89,611 70,572 90,199 103,999 96,927 93,727 -1.93%
-
Net Worth 157,095 146,733 147,201 148,519 108,008 134,408 130,037 13.39%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 5,355 - - - 2,160 - - -
Div Payout % 50.61% - - - 24.88% - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 157,095 146,733 147,201 148,519 108,008 134,408 130,037 13.39%
NOSH 107,115 106,722 106,923 107,002 108,008 107,967 108,247 -0.69%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 10.19% 1.42% 0.25% 5.03% 7.52% 5.16% -1.13% -
ROE 6.74% 0.87% 0.09% 3.22% 8.04% 3.95% -0.81% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 94.60 85.18 66.17 88.76 104.12 94.66 85.62 6.85%
EPS 9.89 1.19 0.13 4.47 8.03 4.92 -0.97 -
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.4666 1.3749 1.3767 1.388 1.00 1.2449 1.2013 14.18%
Adjusted Per Share Value based on latest NOSH - 107,002
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 36.41 32.66 25.42 34.13 40.41 36.72 33.30 6.11%
EPS 3.80 0.46 0.05 1.72 3.12 1.91 -0.38 -
DPS 1.92 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.5645 0.5272 0.5289 0.5337 0.3881 0.483 0.4673 13.38%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.735 0.595 0.465 0.425 0.40 0.37 0.39 -
P/RPS 0.78 0.70 0.70 0.48 0.38 0.39 0.46 42.06%
P/EPS 7.44 50.00 357.69 9.51 4.98 7.52 -40.21 -
EY 13.44 2.00 0.28 10.52 20.10 13.30 -2.49 -
DY 6.80 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.34 0.31 0.40 0.30 0.32 34.54%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 -
Price 1.00 0.61 0.595 0.46 0.38 0.39 0.38 -
P/RPS 1.06 0.72 0.90 0.52 0.36 0.41 0.44 79.42%
P/EPS 10.12 51.26 457.69 10.29 4.73 7.93 -39.18 -
EY 9.88 1.95 0.22 9.72 21.16 12.62 -2.55 -
DY 5.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.68 0.44 0.43 0.33 0.38 0.31 0.32 65.06%

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