[POHUAT] QoQ TTM Result on 30-Apr-2003 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 0.24%
YoY- 88.75%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 206,497 191,863 182,487 178,789 166,409 154,512 142,658 27.87%
PBT 10,281 11,169 12,980 13,658 12,667 12,160 9,600 4.66%
Tax -7,085 -7,039 -4,695 -4,985 -4,015 -4,217 -2,786 85.99%
NP 3,196 4,130 8,285 8,673 8,652 7,943 6,814 -39.54%
-
NP to SH 3,196 4,130 8,285 8,673 8,652 7,943 6,814 -39.54%
-
Tax Rate 68.91% 63.02% 36.17% 36.50% 31.70% 34.68% 29.02% -
Total Cost 203,301 187,733 174,202 170,116 157,757 146,569 135,844 30.74%
-
Net Worth 97,965 246,306 90,579 89,332 86,824 45,995 82,818 11.81%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 919 919 1,839 919 919 919 920 -0.07%
Div Payout % 28.77% 22.27% 22.20% 10.61% 10.63% 11.58% 13.51% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 97,965 246,306 90,579 89,332 86,824 45,995 82,818 11.81%
NOSH 86,694 246,306 45,979 46,047 45,938 45,995 46,010 52.37%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 1.55% 2.15% 4.54% 4.85% 5.20% 5.14% 4.78% -
ROE 3.26% 1.68% 9.15% 9.71% 9.96% 17.27% 8.23% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 238.19 77.90 396.89 388.27 362.24 335.93 310.06 -16.08%
EPS 3.69 1.68 18.02 18.83 18.83 17.27 14.81 -60.30%
DPS 1.06 0.37 4.00 2.00 2.00 2.00 2.00 -34.43%
NAPS 1.13 1.00 1.97 1.94 1.89 1.00 1.80 -26.62%
Adjusted Per Share Value based on latest NOSH - 46,047
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 74.20 68.94 65.57 64.24 59.79 55.52 51.26 27.87%
EPS 1.15 1.48 2.98 3.12 3.11 2.85 2.45 -39.51%
DPS 0.33 0.33 0.66 0.33 0.33 0.33 0.33 0.00%
NAPS 0.352 0.885 0.3255 0.321 0.312 0.1653 0.2976 11.80%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.47 1.35 1.53 1.04 1.09 1.16 1.18 -
P/RPS 0.62 1.73 0.39 0.27 0.30 0.35 0.38 38.46%
P/EPS 39.88 80.51 8.49 5.52 5.79 6.72 7.97 191.69%
EY 2.51 1.24 11.78 18.11 17.28 14.89 12.55 -65.70%
DY 0.72 0.28 2.61 1.92 1.83 1.72 1.69 -43.29%
P/NAPS 1.30 1.35 0.78 0.54 0.58 1.16 0.66 56.93%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 -
Price 1.20 1.45 1.19 1.36 1.06 1.03 1.12 -
P/RPS 0.50 1.86 0.30 0.35 0.29 0.31 0.36 24.40%
P/EPS 32.55 86.48 6.60 7.22 5.63 5.96 7.56 163.95%
EY 3.07 1.16 15.14 13.85 17.77 16.77 13.22 -62.11%
DY 0.88 0.26 3.36 1.47 1.89 1.94 1.79 -37.62%
P/NAPS 1.06 1.45 0.60 0.70 0.56 1.03 0.62 42.84%

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