[POHUAT] QoQ TTM Result on 30-Apr-2007 [#2]

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
TTM Result
Revenue	407,877	409,382	396,235	390,091	379,448	363,887	368,077	7.06%
YoY %	-0.37%	3.32%	1.58%	2.80%	4.28%	-1.14%	-	-
Horiz. %	110.81%	111.22%	107.65%	105.98%	103.09%	98.86%	100.00%	-
PBT	19,852	19,778	16,892	13,287	14,594	10,451	11,286	45.56%
YoY %	0.37%	17.09%	27.13%	-8.96%	39.64%	-7.40%	-	-
Horiz. %	175.90%	175.24%	149.67%	117.73%	129.31%	92.60%	100.00%	-
Tax	-1,783	-2,130	-2,400	-3,226	-3,337	-3,170	-1,765	0.67%
YoY %	16.29%	11.25%	25.60%	3.33%	-5.27%	-79.60%	-	-
Horiz. %	101.02%	120.68%	135.98%	182.78%	189.07%	179.60%	100.00%	-
NP	18,069	17,648	14,492	10,061	11,257	7,281	9,521	53.10%
YoY %	2.39%	21.78%	44.04%	-10.62%	54.61%	-23.53%	-	-
Horiz. %	189.78%	185.36%	152.21%	105.67%	118.23%	76.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,427	17,139	14,471	9,942	11,288	7,089	9,066	54.41%
YoY %	1.68%	18.44%	45.55%	-11.92%	59.23%	-21.81%	-	-
Horiz. %	192.22%	189.05%	159.62%	109.66%	124.51%	78.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.98%	10.77%	14.21%	24.28%	22.87%	30.33%	15.64%	-
YoY %	-16.62%	-24.21%	-41.47%	6.17%	-24.60%	93.93%	-	-
Horiz. %	57.42%	68.86%	90.86%	155.24%	146.23%	193.93%	100.00%	-
Total Cost	389,808	391,734	381,743	380,030	368,191	356,606	358,556	5.71%
YoY %	-0.49%	2.62%	0.45%	3.22%	3.25%	-0.54%	-	-
Horiz. %	108.72%	109.25%	106.47%	105.99%	102.69%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,901	122,368	117,386	116,755	114,372	108,620	98,075	17.43%
YoY %	2.07%	4.24%	0.54%	2.08%	5.30%	10.75%	-	-
Horiz. %	127.35%	124.77%	119.69%	119.05%	116.62%	110.75%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	3,487	3,487	1,743	1,743	1,743	1,743	1,745	58.44%
YoY %	0.00%	100.06%	0.00%	0.00%	0.00%	-0.11%	-	-
Horiz. %	199.83%	199.83%	99.89%	99.89%	99.89%	99.89%	100.00%	-
Div Payout %	20.01%	20.35%	12.05%	17.54%	15.44%	24.59%	19.25%	-
YoY %	-1.67%	68.88%	-31.30%	13.60%	-37.21%	27.74%	-	-
Horiz. %	103.95%	105.71%	62.60%	91.12%	80.21%	127.74%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	124,901	122,368	117,386	116,755	114,372	108,620	98,075	17.43%
YoY %	2.07%	4.24%	0.54%	2.08%	5.30%	10.75%	-	-
Horiz. %	127.35%	124.77%	119.69%	119.05%	116.62%	110.75%	100.00%	-
NOSH	87,142	87,175	87,191	88,888	87,134	87,168	82,500	3.70%
YoY %	-0.04%	-0.02%	-1.91%	2.01%	-0.04%	5.66%	-	-
Horiz. %	105.63%	105.67%	105.69%	107.74%	105.62%	105.66%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	4.43%	4.31%	3.66%	2.58%	2.97%	2.00%	2.59%	-
YoY %	2.78%	17.76%	41.86%	-13.13%	48.50%	-22.78%	-	-
Horiz. %	171.04%	166.41%	141.31%	99.61%	114.67%	77.22%	100.00%	-
ROE	13.95%	14.01%	12.33%	8.52%	9.87%	6.53%	9.24%	-
YoY %	-0.43%	13.63%	44.72%	-13.68%	51.15%	-29.33%	-	-
Horiz. %	150.97%	151.62%	133.44%	92.21%	106.82%	70.67%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	468.06	469.61	454.44	438.85	435.47	417.45	446.15	3.23%
YoY %	-0.33%	3.34%	3.55%	0.78%	4.32%	-6.43%	-	-
Horiz. %	104.91%	105.26%	101.86%	98.36%	97.61%	93.57%	100.00%	-
EPS	20.00	19.66	16.60	11.18	12.95	8.13	10.99	48.89%
YoY %	1.73%	18.43%	48.48%	-13.67%	59.29%	-26.02%	-	-
Horiz. %	181.98%	178.89%	151.05%	101.73%	117.83%	73.98%	100.00%	-
DPS	4.00	4.00	2.00	1.96	2.00	2.00	2.12	52.51%
YoY %	0.00%	100.00%	2.04%	-2.00%	0.00%	-5.66%	-	-
Horiz. %	188.68%	188.68%	94.34%	92.45%	94.34%	94.34%	100.00%	-
NAPS	1.4333	1.4037	1.3463	1.3135	1.3126	1.2461	1.1888	13.24%
YoY %	2.11%	4.26%	2.50%	0.07%	5.34%	4.82%	-	-
Horiz. %	120.57%	118.08%	113.25%	110.49%	110.41%	104.82%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 88,888
RPS	146.56	147.10	142.38	140.17	136.35	130.75	132.26	7.06%
YoY %	-0.37%	3.32%	1.58%	2.80%	4.28%	-1.14%	-	-
Horiz. %	110.81%	111.22%	107.65%	105.98%	103.09%	98.86%	100.00%	-
EPS	6.26	6.16	5.20	3.57	4.06	2.55	3.26	54.30%
YoY %	1.62%	18.46%	45.66%	-12.07%	59.22%	-21.78%	-	-
Horiz. %	192.02%	188.96%	159.51%	109.51%	124.54%	78.22%	100.00%	-
DPS	1.25	1.25	0.63	0.63	0.63	0.63	0.63	57.70%
YoY %	0.00%	98.41%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	198.41%	198.41%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4488	0.4397	0.4218	0.4195	0.411	0.3903	0.3524	17.44%
YoY %	2.07%	4.24%	0.55%	2.07%	5.30%	10.75%	-	-
Horiz. %	127.36%	124.77%	119.69%	119.04%	116.63%	110.75%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	0.81	0.69	0.68	0.69	0.49	0.49	0.43	-
P/RPS	0.17	0.15	0.15	0.16	0.11	0.12	0.10	42.30%
YoY %	13.33%	0.00%	-6.25%	45.45%	-8.33%	20.00%	-	-
Horiz. %	170.00%	150.00%	150.00%	160.00%	110.00%	120.00%	100.00%	-
P/EPS	4.05	3.51	4.10	6.17	3.78	6.03	3.91	2.36%
YoY %	15.38%	-14.39%	-33.55%	63.23%	-37.31%	54.22%	-	-
Horiz. %	103.58%	89.77%	104.86%	157.80%	96.68%	154.22%	100.00%	-
EY	24.69	28.49	24.41	16.21	26.44	16.60	25.56	-2.27%
YoY %	-13.34%	16.71%	50.59%	-38.69%	59.28%	-35.05%	-	-
Horiz. %	96.60%	111.46%	95.50%	63.42%	103.44%	64.95%	100.00%	-
DY	4.94	5.80	2.94	2.84	4.08	4.08	4.92	0.27%
YoY %	-14.83%	97.28%	3.52%	-30.39%	0.00%	-17.07%	-	-
Horiz. %	100.41%	117.89%	59.76%	57.72%	82.93%	82.93%	100.00%	-
P/NAPS	0.57	0.49	0.51	0.53	0.37	0.39	0.36	35.73%
YoY %	16.33%	-3.92%	-3.77%	43.24%	-5.13%	8.33%	-	-
Horiz. %	158.33%	136.11%	141.67%	147.22%	102.78%	108.33%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	25/03/08	31/12/07	27/09/07	26/06/07	28/03/07	20/12/06	27/09/06	-
Price	0.68	0.86	0.55	0.70	0.58	0.40	0.42	-
P/RPS	0.15	0.18	0.12	0.16	0.13	0.10	0.09	40.44%
YoY %	-16.67%	50.00%	-25.00%	23.08%	30.00%	11.11%	-	-
Horiz. %	166.67%	200.00%	133.33%	177.78%	144.44%	111.11%	100.00%	-
P/EPS	3.40	4.37	3.31	6.26	4.48	4.92	3.82	-7.45%
YoY %	-22.20%	32.02%	-47.12%	39.73%	-8.94%	28.80%	-	-
Horiz. %	89.01%	114.40%	86.65%	163.87%	117.28%	128.80%	100.00%	-
EY	29.41	22.86	30.18	15.98	22.34	20.33	26.16	8.09%
YoY %	28.65%	-24.25%	88.86%	-28.47%	9.89%	-22.29%	-	-
Horiz. %	112.42%	87.39%	115.37%	61.09%	85.40%	77.71%	100.00%	-
DY	5.88	4.65	3.64	2.80	3.45	5.00	5.04	10.79%
YoY %	26.45%	27.75%	30.00%	-18.84%	-31.00%	-0.79%	-	-
Horiz. %	116.67%	92.26%	72.22%	55.56%	68.45%	99.21%	100.00%	-
P/NAPS	0.47	0.61	0.41	0.53	0.44	0.32	0.35	21.65%
YoY %	-22.95%	48.78%	-22.64%	20.45%	37.50%	-8.57%	-	-
Horiz. %	134.29%	174.29%	117.14%	151.43%	125.71%	91.43%	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