[POHUAT] QoQ TTM Result on 30-Apr-2006 [#2]

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	379,448	363,887	368,077	359,157	349,333	342,327	325,525	10.72%
YoY %	4.28%	-1.14%	2.48%	2.81%	2.05%	5.16%	-	-
Horiz. %	116.56%	111.78%	113.07%	110.33%	107.31%	105.16%	100.00%	-
PBT	14,594	10,451	11,286	11,842	2,304	3,005	718	640.71%
YoY %	39.64%	-7.40%	-4.70%	413.98%	-23.33%	318.52%	-	-
Horiz. %	2,032.59%	1,455.57%	1,571.87%	1,649.30%	320.89%	418.52%	100.00%	-
Tax	-3,337	-3,170	-1,765	-1,819	-1,651	-1,757	-3,212	2.57%
YoY %	-5.27%	-79.60%	2.97%	-10.18%	6.03%	45.30%	-	-
Horiz. %	103.89%	98.69%	54.95%	56.63%	51.40%	54.70%	100.00%	-
NP	11,257	7,281	9,521	10,023	653	1,248	-2,494	-
YoY %	54.61%	-23.53%	-5.01%	1,434.92%	-47.68%	150.04%	-	-
Horiz. %	-451.36%	-291.94%	-381.76%	-401.88%	-26.18%	-50.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,288	7,089	9,066	9,458	240	1,010	-2,756	-
YoY %	59.23%	-21.81%	-4.14%	3,840.83%	-76.24%	136.65%	-	-
Horiz. %	-409.58%	-257.22%	-328.96%	-343.18%	-8.71%	-36.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.87%	30.33%	15.64%	15.36%	71.66%	58.47%	447.35%	-
YoY %	-24.60%	93.93%	1.82%	-78.57%	22.56%	-86.93%	-	-
Horiz. %	5.11%	6.78%	3.50%	3.43%	16.02%	13.07%	100.00%	-
Total Cost	368,191	356,606	358,556	349,134	348,680	341,079	328,019	7.98%
YoY %	3.25%	-0.54%	2.70%	0.13%	2.23%	3.98%	-	-
Horiz. %	112.25%	108.72%	109.31%	106.44%	106.30%	103.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,372	108,620	98,075	105,865	105,777	103,829	95,056	13.08%
YoY %	5.30%	10.75%	-7.36%	0.08%	1.88%	9.23%	-	-
Horiz. %	120.32%	114.27%	103.18%	111.37%	111.28%	109.23%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	1,743	1,743	1,745	1,745	1,745	1,745	1,738	0.19%
YoY %	0.00%	-0.11%	0.00%	0.00%	0.00%	0.40%	-	-
Horiz. %	100.29%	100.29%	100.40%	100.40%	100.40%	100.40%	100.00%	-
Div Payout %	15.44%	24.59%	19.25%	18.45%	727.10%	172.78%	0.00%	-
YoY %	-37.21%	27.74%	4.34%	-97.46%	320.82%	0.00%	-	-
Horiz. %	8.94%	14.23%	11.14%	10.68%	420.82%	100.00%	-	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	114,372	108,620	98,075	105,865	105,777	103,829	95,056	13.08%
YoY %	5.30%	10.75%	-7.36%	0.08%	1.88%	9.23%	-	-
Horiz. %	120.32%	114.27%	103.18%	111.37%	111.28%	109.23%	100.00%	-
NOSH	87,134	87,168	82,500	87,484	87,419	87,252	86,415	0.55%
YoY %	-0.04%	5.66%	-5.70%	0.07%	0.19%	0.97%	-	-
Horiz. %	100.83%	100.87%	95.47%	101.24%	101.16%	100.97%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	2.97%	2.00%	2.59%	2.79%	0.19%	0.36%	-0.77%	-
YoY %	48.50%	-22.78%	-7.17%	1,368.42%	-47.22%	146.75%	-	-
Horiz. %	-385.71%	-259.74%	-336.36%	-362.34%	-24.68%	-46.75%	100.00%	-
ROE	9.87%	6.53%	9.24%	8.93%	0.23%	0.97%	-2.90%	-
YoY %	51.15%	-29.33%	3.47%	3,782.61%	-76.29%	133.45%	-	-
Horiz. %	-340.34%	-225.17%	-318.62%	-307.93%	-7.93%	-33.45%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	435.47	417.45	446.15	410.54	399.61	392.34	376.70	10.11%
YoY %	4.32%	-6.43%	8.67%	2.74%	1.85%	4.15%	-	-
Horiz. %	115.60%	110.82%	118.44%	108.98%	106.08%	104.15%	100.00%	-
EPS	12.95	8.13	10.99	10.81	0.27	1.16	-3.19	-
YoY %	59.29%	-26.02%	1.67%	3,903.70%	-76.72%	136.36%	-	-
Horiz. %	-405.96%	-254.86%	-344.51%	-338.87%	-8.46%	-36.36%	100.00%	-
DPS	2.00	2.00	2.12	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	-5.66%	6.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	106.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.3126	1.2461	1.1888	1.2101	1.21	1.19	1.10	12.46%
YoY %	5.34%	4.82%	-1.76%	0.01%	1.68%	8.18%	-	-
Horiz. %	119.33%	113.28%	108.07%	110.01%	110.00%	108.18%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 87,484
RPS	136.35	130.75	132.26	129.05	125.52	123.01	116.97	10.73%
YoY %	4.28%	-1.14%	2.49%	2.81%	2.04%	5.16%	-	-
Horiz. %	116.57%	111.78%	113.07%	110.33%	107.31%	105.16%	100.00%	-
EPS	4.06	2.55	3.26	3.40	0.09	0.36	-0.99	-
YoY %	59.22%	-21.78%	-4.12%	3,677.78%	-75.00%	136.36%	-	-
Horiz. %	-410.10%	-257.58%	-329.29%	-343.43%	-9.09%	-36.36%	100.00%	-
DPS	0.63	0.63	0.63	0.63	0.63	0.63	0.62	1.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.61%	-	-
Horiz. %	101.61%	101.61%	101.61%	101.61%	101.61%	101.61%	100.00%	-
NAPS	0.411	0.3903	0.3524	0.3804	0.3801	0.3731	0.3416	13.08%
YoY %	5.30%	10.75%	-7.36%	0.08%	1.88%	9.22%	-	-
Horiz. %	120.32%	114.26%	103.16%	111.36%	111.27%	109.22%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	31/01/06	31/10/05	29/07/05	-
Price	0.49	0.49	0.43	0.55	0.49	0.51	0.58	-
P/RPS	0.11	0.12	0.10	0.13	0.12	0.13	0.15	-18.63%
YoY %	-8.33%	20.00%	-23.08%	8.33%	-7.69%	-13.33%	-	-
Horiz. %	73.33%	80.00%	66.67%	86.67%	80.00%	86.67%	100.00%	-
P/EPS	3.78	6.03	3.91	5.09	178.48	44.06	-18.19	-
YoY %	-37.31%	54.22%	-23.18%	-97.15%	305.08%	342.22%	-	-
Horiz. %	-20.78%	-33.15%	-21.50%	-27.98%	-981.20%	-242.22%	100.00%	-
EY	26.44	16.60	25.56	19.66	0.56	2.27	-5.50	-
YoY %	59.28%	-35.05%	30.01%	3,410.71%	-75.33%	141.27%	-	-
Horiz. %	-480.73%	-301.82%	-464.73%	-357.45%	-10.18%	-41.27%	100.00%	-
DY	4.08	4.08	4.92	3.64	4.08	3.92	3.45	11.79%
YoY %	0.00%	-17.07%	35.16%	-10.78%	4.08%	13.62%	-	-
Horiz. %	118.26%	118.26%	142.61%	105.51%	118.26%	113.62%	100.00%	-
P/NAPS	0.37	0.39	0.36	0.45	0.40	0.43	0.53	-21.25%
YoY %	-5.13%	8.33%	-20.00%	12.50%	-6.98%	-18.87%	-	-
Horiz. %	69.81%	73.58%	67.92%	84.91%	75.47%	81.13%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	28/03/07	20/12/06	27/09/06	04/07/06	27/03/06	18/01/06	29/09/05	-
Price	0.58	0.40	0.42	0.50	0.55	0.49	0.60	-
P/RPS	0.13	0.10	0.09	0.12	0.14	0.12	0.16	-12.89%
YoY %	30.00%	11.11%	-25.00%	-14.29%	16.67%	-25.00%	-	-
Horiz. %	81.25%	62.50%	56.25%	75.00%	87.50%	75.00%	100.00%	-
P/EPS	4.48	4.92	3.82	4.62	200.34	42.33	-18.81	-
YoY %	-8.94%	28.80%	-17.32%	-97.69%	373.28%	325.04%	-	-
Horiz. %	-23.82%	-26.16%	-20.31%	-24.56%	-1,065.07%	-225.04%	100.00%	-
EY	22.34	20.33	26.16	21.62	0.50	2.36	-5.32	-
YoY %	9.89%	-22.29%	21.00%	4,224.00%	-78.81%	144.36%	-	-
Horiz. %	-419.92%	-382.14%	-491.73%	-406.39%	-9.40%	-44.36%	100.00%	-
DY	3.45	5.00	5.04	4.00	3.64	4.08	3.33	2.38%
YoY %	-31.00%	-0.79%	26.00%	9.89%	-10.78%	22.52%	-	-
Horiz. %	103.60%	150.15%	151.35%	120.12%	109.31%	122.52%	100.00%	-
P/NAPS	0.44	0.32	0.35	0.41	0.45	0.41	0.55	-13.78%
YoY %	37.50%	-8.57%	-14.63%	-8.89%	9.76%	-25.45%	-	-
Horiz. %	80.00%	58.18%	63.64%	74.55%	81.82%	74.55%	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