[POHUAT] QoQ TTM Result on 30-Apr-2013 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 6.71%
YoY- 170.47%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 358,499 357,971 369,094 380,392 402,320 392,019 375,177 -2.97%
PBT 20,378 19,513 18,967 22,221 20,654 16,924 6,910 105.24%
Tax -2,326 -2,936 -4,254 -3,526 -3,186 -2,082 898 -
NP 18,052 16,577 14,713 18,695 17,468 14,842 7,808 74.57%
-
NP to SH 18,306 16,775 14,875 18,917 17,728 15,168 7,884 75.07%
-
Tax Rate 11.41% 15.05% 22.43% 15.87% 15.43% 12.30% -13.00% -
Total Cost 340,447 341,394 354,381 361,697 384,852 377,177 367,369 -4.93%
-
Net Worth 164,721 157,095 146,733 147,201 148,519 108,008 134,408 14.47%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 5,355 5,355 2,160 2,160 2,160 2,160 2,256 77.66%
Div Payout % 29.26% 31.93% 14.52% 11.42% 12.19% 14.24% 28.62% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 164,721 157,095 146,733 147,201 148,519 108,008 134,408 14.47%
NOSH 107,198 107,115 106,722 106,923 107,002 108,008 107,967 -0.47%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 5.04% 4.63% 3.99% 4.91% 4.34% 3.79% 2.08% -
ROE 11.11% 10.68% 10.14% 12.85% 11.94% 14.04% 5.87% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 334.42 334.19 345.84 355.76 375.99 362.95 347.49 -2.51%
EPS 17.08 15.66 13.94 17.69 16.57 14.04 7.30 75.96%
DPS 5.00 5.00 2.00 2.00 2.00 2.00 2.09 78.59%
NAPS 1.5366 1.4666 1.3749 1.3767 1.388 1.00 1.2449 15.02%
Adjusted Per Share Value based on latest NOSH - 106,923
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 128.82 128.63 132.62 136.68 144.56 140.86 134.81 -2.97%
EPS 6.58 6.03 5.34 6.80 6.37 5.45 2.83 75.23%
DPS 1.92 1.92 0.78 0.78 0.78 0.78 0.81 77.49%
NAPS 0.5919 0.5645 0.5272 0.5289 0.5337 0.3881 0.483 14.47%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.03 0.735 0.595 0.465 0.425 0.40 0.37 -
P/RPS 0.31 0.22 0.17 0.13 0.11 0.11 0.11 99.14%
P/EPS 6.03 4.69 4.27 2.63 2.57 2.85 5.07 12.21%
EY 16.58 21.31 23.43 38.05 38.98 35.11 19.74 -10.95%
DY 4.85 6.80 3.36 4.30 4.71 5.00 5.65 -9.65%
P/NAPS 0.67 0.50 0.43 0.34 0.31 0.40 0.30 70.60%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 -
Price 1.48 1.00 0.61 0.595 0.46 0.38 0.39 -
P/RPS 0.44 0.30 0.18 0.17 0.12 0.10 0.11 151.34%
P/EPS 8.67 6.39 4.38 3.36 2.78 2.71 5.34 38.01%
EY 11.54 15.66 22.85 29.73 36.02 36.96 18.72 -27.50%
DY 3.38 5.00 3.28 3.36 4.35 5.26 5.36 -26.40%
P/NAPS 0.96 0.68 0.44 0.43 0.33 0.38 0.31 112.02%

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