[POHUAT] QoQ TTM Result on 31-Jan-2003 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 8.93%
YoY- 207.79%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 191,863 182,487 178,789 166,409 154,512 142,658 128,776 30.35%
PBT 11,169 12,980 13,658 12,667 12,160 9,600 7,026 36.09%
Tax -7,039 -4,695 -4,985 -4,015 -4,217 -2,786 -2,431 102.75%
NP 4,130 8,285 8,673 8,652 7,943 6,814 4,595 -6.84%
-
NP to SH 4,130 8,285 8,673 8,652 7,943 6,814 4,595 -6.84%
-
Tax Rate 63.02% 36.17% 36.50% 31.70% 34.68% 29.02% 34.60% -
Total Cost 187,733 174,202 170,116 157,757 146,569 135,844 124,181 31.62%
-
Net Worth 246,306 90,579 89,332 86,824 45,995 82,818 80,458 110.40%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 919 1,839 919 919 919 920 920 -0.07%
Div Payout % 22.27% 22.20% 10.61% 10.63% 11.58% 13.51% 20.04% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 246,306 90,579 89,332 86,824 45,995 82,818 80,458 110.40%
NOSH 246,306 45,979 46,047 45,938 45,995 46,010 45,976 205.23%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.15% 4.54% 4.85% 5.20% 5.14% 4.78% 3.57% -
ROE 1.68% 9.15% 9.71% 9.96% 17.27% 8.23% 5.71% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 77.90 396.89 388.27 362.24 335.93 310.06 280.09 -57.29%
EPS 1.68 18.02 18.83 18.83 17.27 14.81 9.99 -69.43%
DPS 0.37 4.00 2.00 2.00 2.00 2.00 2.00 -67.43%
NAPS 1.00 1.97 1.94 1.89 1.00 1.80 1.75 -31.06%
Adjusted Per Share Value based on latest NOSH - 45,938
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 68.94 65.57 64.24 59.79 55.52 51.26 46.27 30.35%
EPS 1.48 2.98 3.12 3.11 2.85 2.45 1.65 -6.97%
DPS 0.33 0.66 0.33 0.33 0.33 0.33 0.33 0.00%
NAPS 0.885 0.3255 0.321 0.312 0.1653 0.2976 0.2891 110.39%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.35 1.53 1.04 1.09 1.16 1.18 1.34 -
P/RPS 1.73 0.39 0.27 0.30 0.35 0.38 0.48 134.52%
P/EPS 80.51 8.49 5.52 5.79 6.72 7.97 13.41 229.25%
EY 1.24 11.78 18.11 17.28 14.89 12.55 7.46 -69.66%
DY 0.28 2.61 1.92 1.83 1.72 1.69 1.49 -67.09%
P/NAPS 1.35 0.78 0.54 0.58 1.16 0.66 0.77 45.25%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/02/04 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 -
Price 1.45 1.19 1.36 1.06 1.03 1.12 1.20 -
P/RPS 1.86 0.30 0.35 0.29 0.31 0.36 0.43 164.77%
P/EPS 86.48 6.60 7.22 5.63 5.96 7.56 12.01 271.55%
EY 1.16 15.14 13.85 17.77 16.77 13.22 8.33 -73.03%
DY 0.26 3.36 1.47 1.89 1.94 1.79 1.67 -70.96%
P/NAPS 1.45 0.60 0.70 0.56 1.03 0.62 0.69 63.84%

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