[POHUAT] QoQ TTM Result on 30-Apr-2019 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

27-Jun-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

30-Apr-2019 [#2]

Profit Trend

QoQ- -2.32%

YoY- 23.07%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
TTM Result
Revenue	692,740	700,997	698,424	678,576	657,093	621,926	604,102	9.52%
YoY %	-1.18%	0.37%	2.92%	3.27%	5.65%	2.95%	-	-
Horiz. %	114.67%	116.04%	115.61%	112.33%	108.77%	102.95%	100.00%	-
PBT	59,991	64,136	70,602	67,291	67,965	57,529	52,987	8.60%
YoY %	-6.46%	-9.16%	4.92%	-0.99%	18.14%	8.57%	-	-
Horiz. %	113.22%	121.04%	133.24%	127.00%	128.27%	108.57%	100.00%	-
Tax	-13,014	-13,237	-13,407	-12,161	-11,538	-10,263	-8,562	32.09%
YoY %	1.68%	1.27%	-10.25%	-5.40%	-12.42%	-19.87%	-	-
Horiz. %	152.00%	154.60%	156.59%	142.03%	134.76%	119.87%	100.00%	-
NP	46,977	50,899	57,195	55,130	56,427	47,266	44,425	3.78%
YoY %	-7.71%	-11.01%	3.75%	-2.30%	19.38%	6.40%	-	-
Horiz. %	105.74%	114.57%	128.75%	124.10%	127.02%	106.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,974	50,898	56,927	54,858	56,161	47,138	44,119	4.25%
YoY %	-7.71%	-10.59%	3.77%	-2.32%	19.14%	6.84%	-	-
Horiz. %	106.47%	115.37%	129.03%	124.34%	127.29%	106.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.69%	20.64%	18.99%	18.07%	16.98%	17.84%	16.16%	-
YoY %	5.09%	8.69%	5.09%	6.42%	-4.82%	10.40%	-	-
Horiz. %	134.22%	127.72%	117.51%	111.82%	105.07%	110.40%	100.00%	-
Total Cost	645,763	650,098	641,229	623,446	600,666	574,660	559,677	9.97%
YoY %	-0.67%	1.38%	2.85%	3.79%	4.53%	2.68%	-	-
Horiz. %	115.38%	116.16%	114.57%	111.39%	107.32%	102.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,090	368,956	345,746	336,757	330,033	316,985	298,476	14.95%
YoY %	-0.23%	6.71%	2.67%	2.04%	4.12%	6.20%	-	-
Horiz. %	123.32%	123.61%	115.84%	112.83%	110.57%	106.20%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Dividend
Div	15,661	13,359	13,224	8,797	8,782	8,782	10,801	28.01%
YoY %	17.23%	1.02%	50.32%	0.17%	0.00%	-18.69%	-	-
Horiz. %	145.00%	123.68%	122.43%	81.45%	81.31%	81.31%	100.00%	-
Div Payout %	33.34%	26.25%	23.23%	16.04%	15.64%	18.63%	24.48%	-
YoY %	27.01%	13.00%	44.83%	2.56%	-16.05%	-23.90%	-	-
Horiz. %	136.19%	107.23%	94.89%	65.52%	63.89%	76.10%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Equity
Net Worth	368,090	368,956	345,746	336,757	330,033	316,985	298,476	14.95%
YoY %	-0.23%	6.71%	2.67%	2.04%	4.12%	6.20%	-	-
Horiz. %	123.32%	123.61%	115.84%	112.83%	110.57%	106.20%	100.00%	-
NOSH	243,860	242,105	236,739	233,928	233,232	233,232	233,232	3.00%
YoY %	0.72%	2.27%	1.20%	0.30%	0.00%	0.00%	-	-
Horiz. %	104.56%	103.80%	101.50%	100.30%	100.00%	100.00%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Ratio Analysis
NP Margin	6.78%	7.26%	8.19%	8.12%	8.59%	7.60%	7.35%	-
YoY %	-6.61%	-11.36%	0.86%	-5.47%	13.03%	3.40%	-	-
Horiz. %	92.24%	98.78%	111.43%	110.48%	116.87%	103.40%	100.00%	-
ROE	12.76%	13.80%	16.46%	16.29%	17.02%	14.87%	14.78%	-
YoY %	-7.54%	-16.16%	1.04%	-4.29%	14.46%	0.61%	-	-
Horiz. %	86.33%	93.37%	111.37%	110.22%	115.16%	100.61%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Per Share
RPS	300.85	309.75	315.57	308.00	298.81	283.25	275.14	6.11%
YoY %	-2.87%	-1.84%	2.46%	3.08%	5.49%	2.95%	-	-
Horiz. %	109.34%	112.58%	114.69%	111.94%	108.60%	102.95%	100.00%	-
EPS	20.40	22.49	25.72	24.90	25.54	21.47	20.09	1.02%
YoY %	-9.29%	-12.56%	3.29%	-2.51%	18.96%	6.87%	-	-
Horiz. %	101.54%	111.95%	128.02%	123.94%	127.13%	106.87%	100.00%	-
DPS	6.80	5.90	6.00	4.00	4.00	4.00	4.92	24.00%
YoY %	15.25%	-1.67%	50.00%	0.00%	0.00%	-18.70%	-	-
Horiz. %	138.21%	119.92%	121.95%	81.30%	81.30%	81.30%	100.00%	-
NAPS	1.5986	1.6303	1.5622	1.5285	1.5008	1.4437	1.3594	11.37%
YoY %	-1.94%	4.36%	2.20%	1.85%	3.96%	6.20%	-	-
Horiz. %	117.60%	119.93%	114.92%	112.44%	110.40%	106.20%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 233,928
RPS	248.92	251.89	250.96	243.83	236.11	223.47	217.07	9.52%
YoY %	-1.18%	0.37%	2.92%	3.27%	5.66%	2.95%	-	-
Horiz. %	114.67%	116.04%	115.61%	112.33%	108.77%	102.95%	100.00%	-
EPS	16.88	18.29	20.46	19.71	20.18	16.94	15.85	4.27%
YoY %	-7.71%	-10.61%	3.81%	-2.33%	19.13%	6.88%	-	-
Horiz. %	106.50%	115.39%	129.09%	124.35%	127.32%	106.88%	100.00%	-
DPS	5.63	4.80	4.75	3.16	3.16	3.16	3.88	28.08%
YoY %	17.29%	1.05%	50.32%	0.00%	0.00%	-18.56%	-	-
Horiz. %	145.10%	123.71%	122.42%	81.44%	81.44%	81.44%	100.00%	-
NAPS	1.3226	1.3258	1.2424	1.2101	1.1859	1.139	1.0725	14.95%
YoY %	-0.24%	6.71%	2.67%	2.04%	4.12%	6.20%	-	-
Horiz. %	123.32%	123.62%	115.84%	112.83%	110.57%	106.20%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	-
Price	1.35	1.51	1.50	1.54	1.51	1.46	1.49	-
P/RPS	0.45	0.49	0.48	0.50	0.51	0.52	0.54	-11.41%
YoY %	-8.16%	2.08%	-4.00%	-1.96%	-1.92%	-3.70%	-	-
Horiz. %	83.33%	90.74%	88.89%	92.59%	94.44%	96.30%	100.00%	-
P/EPS	6.62	6.71	5.83	6.18	5.91	6.80	7.42	-7.30%
YoY %	-1.34%	15.09%	-5.66%	4.57%	-13.09%	-8.36%	-	-
Horiz. %	89.22%	90.43%	78.57%	83.29%	79.65%	91.64%	100.00%	-
EY	15.11	14.89	17.15	16.17	16.91	14.70	13.49	7.83%
YoY %	1.48%	-13.18%	6.06%	-4.38%	15.03%	8.97%	-	-
Horiz. %	112.01%	110.38%	127.13%	119.87%	125.35%	108.97%	100.00%	-
DY	5.04	3.91	4.00	2.60	2.65	2.74	3.30	32.51%
YoY %	28.90%	-2.25%	53.85%	-1.89%	-3.28%	-16.97%	-	-
Horiz. %	152.73%	118.48%	121.21%	78.79%	80.30%	83.03%	100.00%	-
P/NAPS	0.84	0.93	0.96	1.01	1.01	1.01	1.10	-16.41%
YoY %	-9.68%	-3.12%	-4.95%	0.00%	0.00%	-8.18%	-	-
Horiz. %	76.36%	84.55%	87.27%	91.82%	91.82%	91.82%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	26/03/20	31/12/19	20/09/19	27/06/19	15/03/19	12/12/18	26/09/18	-
Price	0.78	1.52	1.57	1.56	1.60	1.48	1.43	-
P/RPS	0.26	0.49	0.50	0.51	0.54	0.52	0.52	-36.92%
YoY %	-46.94%	-2.00%	-1.96%	-5.56%	3.85%	0.00%	-	-
Horiz. %	50.00%	94.23%	96.15%	98.08%	103.85%	100.00%	100.00%	-
P/EPS	3.82	6.76	6.10	6.27	6.26	6.89	7.12	-33.89%
YoY %	-43.49%	10.82%	-2.71%	0.16%	-9.14%	-3.23%	-	-
Horiz. %	53.65%	94.94%	85.67%	88.06%	87.92%	96.77%	100.00%	-
EY	26.15	14.80	16.38	15.96	15.96	14.51	14.05	51.13%
YoY %	76.69%	-9.65%	2.63%	0.00%	9.99%	3.27%	-	-
Horiz. %	186.12%	105.34%	116.58%	113.59%	113.59%	103.27%	100.00%	-
DY	8.72	3.88	3.82	2.56	2.50	2.70	3.44	85.59%
YoY %	124.74%	1.57%	49.22%	2.40%	-7.41%	-21.51%	-	-
Horiz. %	253.49%	112.79%	111.05%	74.42%	72.67%	78.49%	100.00%	-
P/NAPS	0.49	0.93	1.00	1.02	1.07	1.03	1.05	-39.75%
YoY %	-47.31%	-7.00%	-1.96%	-4.67%	3.88%	-1.90%	-	-
Horiz. %	46.67%	88.57%	95.24%	97.14%	101.90%	98.10%	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