[POHUAT] QoQ 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- 49.14%

YoY- 43.46%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Quarter Result
Revenue	125,647	106,464	151,058	140,179	112,497	96,164	105,093	12.65%
YoY %	18.02%	-29.52%	7.76%	24.61%	16.98%	-8.50%	-	-
Horiz. %	119.56%	101.30%	143.74%	133.39%	107.05%	91.50%	100.00%	-
PBT	12,239	5,458	16,219	19,887	12,153	5,333	10,000	14.43%
YoY %	124.24%	-66.35%	-18.44%	63.64%	127.88%	-46.67%	-	-
Horiz. %	122.39%	54.58%	162.19%	198.87%	121.53%	53.33%	100.00%	-
Tax	-2,283	-1,684	-2,188	-4,303	-1,662	-919	-1,911	12.60%
YoY %	-35.57%	23.03%	49.15%	-158.90%	-80.85%	51.91%	-	-
Horiz. %	119.47%	88.12%	114.50%	225.17%	86.97%	48.09%	100.00%	-
NP	9,956	3,774	14,031	15,584	10,491	4,414	8,089	14.86%
YoY %	163.80%	-73.10%	-9.97%	48.55%	137.68%	-45.43%	-	-
Horiz. %	123.08%	46.66%	173.46%	192.66%	129.69%	54.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,993	3,877	14,136	15,851	10,628	4,529	8,178	14.31%
YoY %	157.75%	-72.57%	-10.82%	49.14%	134.67%	-44.62%	-	-
Horiz. %	122.19%	47.41%	172.85%	193.82%	129.96%	55.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.65%	30.85%	13.49%	21.64%	13.68%	17.23%	19.11%	-
YoY %	-39.55%	128.69%	-37.66%	58.19%	-20.60%	-9.84%	-	-
Horiz. %	97.59%	161.43%	70.59%	113.24%	71.59%	90.16%	100.00%	-
Total Cost	115,691	102,690	137,027	124,595	102,006	91,750	97,004	12.47%
YoY %	12.66%	-25.06%	9.98%	22.14%	11.18%	-5.42%	-	-
Horiz. %	119.26%	105.86%	141.26%	128.44%	105.16%	94.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,123	216,515	221,948	213,615	196,500	189,075	185,862	13.97%
YoY %	4.44%	-2.45%	3.90%	8.71%	3.93%	1.73%	-	-
Horiz. %	121.66%	116.49%	119.42%	114.93%	105.72%	101.73%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	4,270	4,260	4,270	4,266	3,201	3,204	-	-
YoY %	0.23%	-0.23%	0.09%	33.27%	-0.09%	0.00%	-	-
Horiz. %	133.27%	132.96%	133.27%	133.15%	99.91%	100.00%	-	-
Div Payout %	42.74%	109.89%	30.21%	26.92%	30.12%	70.75%	-	-
YoY %	-61.11%	263.75%	12.22%	-10.62%	-57.43%	0.00%	-	-
Horiz. %	60.41%	155.32%	42.70%	38.05%	42.57%	100.00%	-	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	226,123	216,515	221,948	213,615	196,500	189,075	185,862	13.97%
YoY %	4.44%	-2.45%	3.90%	8.71%	3.93%	1.73%	-	-
Horiz. %	121.66%	116.49%	119.42%	114.93%	105.72%	101.73%	100.00%	-
NOSH	213,525	213,021	213,534	213,337	106,706	106,816	106,762	58.80%
YoY %	0.24%	-0.24%	0.09%	99.93%	-0.10%	0.05%	-	-
Horiz. %	200.00%	199.53%	200.01%	199.82%	99.95%	100.05%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	7.92%	3.54%	9.29%	11.12%	9.33%	4.59%	7.70%	-
YoY %	123.73%	-61.89%	-16.46%	19.19%	103.27%	-40.39%	-	-
Horiz. %	102.86%	45.97%	120.65%	144.42%	121.17%	59.61%	100.00%	-
ROE	4.42%	1.79%	6.37%	7.42%	5.41%	2.40%	4.40%	-
YoY %	146.93%	-71.90%	-14.15%	37.15%	125.42%	-45.45%	-	-
Horiz. %	100.45%	40.68%	144.77%	168.64%	122.95%	54.55%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	58.84	49.98	70.74	65.71	105.43	90.03	98.44	-29.06%
YoY %	17.73%	-29.35%	7.65%	-37.67%	17.11%	-8.54%	-	-
Horiz. %	59.77%	50.77%	71.86%	66.75%	107.10%	91.46%	100.00%	-
EPS	4.68	1.82	6.62	7.43	9.96	4.24	7.66	-28.01%
YoY %	157.14%	-72.51%	-10.90%	-25.40%	134.91%	-44.65%	-	-
Horiz. %	61.10%	23.76%	86.42%	97.00%	130.03%	55.35%	100.00%	-
DPS	2.00	2.00	2.00	2.00	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-	-
NAPS	1.059	1.0164	1.0394	1.0013	1.8415	1.7701	1.7409	-28.22%
YoY %	4.19%	-2.21%	3.81%	-45.63%	4.03%	1.68%	-	-
Horiz. %	60.83%	58.38%	59.70%	57.52%	105.78%	101.68%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 213,337
RPS	45.15	38.26	54.28	50.37	40.42	34.55	37.76	12.66%
YoY %	18.01%	-29.51%	7.76%	24.62%	16.99%	-8.50%	-	-
Horiz. %	119.57%	101.32%	143.75%	133.40%	107.04%	91.50%	100.00%	-
EPS	3.59	1.39	5.08	5.70	3.82	1.63	2.94	14.25%
YoY %	158.27%	-72.64%	-10.88%	49.21%	134.36%	-44.56%	-	-
Horiz. %	122.11%	47.28%	172.79%	193.88%	129.93%	55.44%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.15	1.15	0.00	-
YoY %	0.00%	0.00%	0.00%	33.04%	0.00%	0.00%	-	-
Horiz. %	133.04%	133.04%	133.04%	133.04%	100.00%	100.00%	-	-
NAPS	0.8125	0.778	0.7975	0.7676	0.7061	0.6794	0.6679	13.97%
YoY %	4.43%	-2.45%	3.90%	8.71%	3.93%	1.72%	-	-
Horiz. %	121.65%	116.48%	119.40%	114.93%	105.72%	101.72%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
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	2.53	3.02	2.37	2.27	2.67	2.21	1.78	26.44%
YoY %	-16.23%	27.43%	4.41%	-14.98%	20.81%	24.16%	-	-
Horiz. %	142.13%	169.66%	133.15%	127.53%	150.00%	124.16%	100.00%	-
P/EPS	31.84	82.97	25.38	20.05	28.31	46.93	22.85	24.78%
YoY %	-61.62%	226.91%	26.58%	-29.18%	-39.68%	105.38%	-	-
Horiz. %	139.34%	363.11%	111.07%	87.75%	123.89%	205.38%	100.00%	-
EY	3.14	1.21	3.94	4.99	3.53	2.13	4.38	-19.91%
YoY %	159.50%	-69.29%	-21.04%	41.36%	65.73%	-51.37%	-	-
Horiz. %	71.69%	27.63%	89.95%	113.93%	80.59%	48.63%	100.00%	-
DY	1.34	1.32	1.19	1.34	1.06	1.51	0.00	-
YoY %	1.52%	10.92%	-11.19%	26.42%	-29.80%	0.00%	-	-
Horiz. %	88.74%	87.42%	78.81%	88.74%	70.20%	100.00%	-	-
P/NAPS	1.41	1.49	1.62	1.49	1.53	1.12	1.01	24.93%
YoY %	-5.37%	-8.02%	8.72%	-2.61%	36.61%	10.89%	-	-
Horiz. %	139.60%	147.52%	160.40%	147.52%	151.49%	110.89%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
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	2.60	3.08	2.06	3.12	2.75	2.33	2.34	7.28%
YoY %	-15.58%	49.51%	-33.97%	13.45%	18.03%	-0.43%	-	-
Horiz. %	111.11%	131.62%	88.03%	133.33%	117.52%	99.57%	100.00%	-
P/EPS	32.69	84.62	22.05	27.59	29.12	49.53	30.03	5.82%
YoY %	-61.37%	283.76%	-20.08%	-5.25%	-41.21%	64.94%	-	-
Horiz. %	108.86%	281.78%	73.43%	91.87%	96.97%	164.94%	100.00%	-
EY	3.06	1.18	4.53	3.62	3.43	2.02	3.33	-5.48%
YoY %	159.32%	-73.95%	25.14%	5.54%	69.80%	-39.34%	-	-
Horiz. %	91.89%	35.44%	136.04%	108.71%	103.00%	60.66%	100.00%	-
DY	1.31	1.30	1.37	0.98	1.03	1.43	0.00	-
YoY %	0.77%	-5.11%	39.80%	-4.85%	-27.97%	0.00%	-	-
Horiz. %	91.61%	90.91%	95.80%	68.53%	72.03%	100.00%	-	-
P/NAPS	1.44	1.52	1.40	2.05	1.57	1.19	1.32	5.97%
YoY %	-5.26%	8.57%	-31.71%	30.57%	31.93%	-9.85%	-	-
Horiz. %	109.09%	115.15%	106.06%	155.30%	118.94%	90.15%	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