[POHUAT] QoQ TTM Result on 31-Jan-2009 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

30-Mar-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Jan-2009 [#1]

Profit Trend

QoQ- 36.07%

YoY- -45.27%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
TTM Result
Revenue	329,647	355,368	372,367	389,070	385,239	386,445	397,629	-11.71%
YoY %	-7.24%	-4.57%	-4.29%	0.99%	-0.31%	-2.81%	-	-
Horiz. %	82.90%	89.37%	93.65%	97.85%	96.88%	97.19%	100.00%	-
PBT	12,474	15,480	15,194	12,416	10,336	16,422	17,856	-21.21%
YoY %	-19.42%	1.88%	22.37%	20.12%	-37.06%	-8.03%	-	-
Horiz. %	69.86%	86.69%	85.09%	69.53%	57.89%	91.97%	100.00%	-
Tax	-2,326	-2,015	-2,411	-2,605	-2,967	-2,275	-1,648	25.74%
YoY %	-15.43%	16.42%	7.45%	12.20%	-30.42%	-38.05%	-	-
Horiz. %	141.14%	122.27%	146.30%	158.07%	180.04%	138.05%	100.00%	-
NP	10,148	13,465	12,783	9,811	7,369	14,147	16,208	-26.75%
YoY %	-24.63%	5.34%	30.29%	33.14%	-47.91%	-12.72%	-	-
Horiz. %	62.61%	83.08%	78.87%	60.53%	45.47%	87.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,938	13,494	12,573	9,537	7,009	13,447	15,637	-26.01%
YoY %	-26.35%	7.33%	31.83%	36.07%	-47.88%	-14.01%	-	-
Horiz. %	63.55%	86.30%	80.41%	60.99%	44.82%	85.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.65%	13.02%	15.87%	20.98%	28.71%	13.85%	9.23%	-
YoY %	43.24%	-17.96%	-24.36%	-26.92%	107.29%	50.05%	-	-
Horiz. %	202.06%	141.06%	171.94%	227.30%	311.05%	150.05%	100.00%	-
Total Cost	319,499	341,903	359,584	379,259	377,870	372,298	381,421	-11.11%
YoY %	-6.55%	-4.92%	-5.19%	0.37%	1.50%	-2.39%	-	-
Horiz. %	83.77%	89.64%	94.27%	99.43%	99.07%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,941	138,164	136,412	135,851	87,106	121,391	123,120	-1.18%
YoY %	-12.47%	1.28%	0.41%	55.96%	-28.24%	-1.40%	-	-
Horiz. %	98.23%	112.22%	110.80%	110.34%	70.75%	98.60%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	2,049	1,742	1,742	1,742	1,742	3,487	3,487	-29.77%
YoY %	17.62%	0.00%	0.00%	0.00%	-50.04%	0.00%	-	-
Horiz. %	58.76%	49.96%	49.96%	49.96%	49.96%	100.00%	100.00%	-
Div Payout %	20.62%	12.91%	13.86%	18.27%	24.86%	25.93%	22.30%	-
YoY %	59.72%	-6.85%	-24.14%	-26.51%	-4.13%	16.28%	-	-
Horiz. %	92.47%	57.89%	62.15%	81.93%	111.48%	116.28%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	120,941	138,164	136,412	135,851	87,106	121,391	123,120	-1.18%
YoY %	-12.47%	1.28%	0.41%	55.96%	-28.24%	-1.40%	-	-
Horiz. %	98.23%	112.22%	110.80%	110.34%	70.75%	98.60%	100.00%	-
NOSH	102,466	87,296	87,236	87,257	87,106	87,137	87,244	11.28%
YoY %	17.38%	0.07%	-0.02%	0.17%	-0.04%	-0.12%	-	-
Horiz. %	117.45%	100.06%	99.99%	100.01%	99.84%	99.88%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	3.08%	3.79%	3.43%	2.52%	1.91%	3.66%	4.08%	-
YoY %	-18.73%	10.50%	36.11%	31.94%	-47.81%	-10.29%	-	-
Horiz. %	75.49%	92.89%	84.07%	61.76%	46.81%	89.71%	100.00%	-
ROE	8.22%	9.77%	9.22%	7.02%	8.05%	11.08%	12.70%	-
YoY %	-15.86%	5.97%	31.34%	-12.80%	-27.35%	-12.76%	-	-
Horiz. %	64.72%	76.93%	72.60%	55.28%	63.39%	87.24%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	321.71	407.08	426.85	445.89	442.26	443.49	455.76	-20.67%
YoY %	-20.97%	-4.63%	-4.27%	0.82%	-0.28%	-2.69%	-	-
Horiz. %	70.59%	89.32%	93.66%	97.83%	97.04%	97.31%	100.00%	-
EPS	9.70	15.46	14.41	10.93	8.05	15.43	17.92	-33.50%
YoY %	-37.26%	7.29%	31.84%	35.78%	-47.83%	-13.90%	-	-
Horiz. %	54.13%	86.27%	80.41%	60.99%	44.92%	86.10%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	4.00	4.00	-36.92%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	1.1803	1.5827	1.5637	1.5569	1.00	1.3931	1.4112	-11.20%
YoY %	-25.42%	1.22%	0.44%	55.69%	-28.22%	-1.28%	-	-
Horiz. %	83.64%	112.15%	110.81%	110.32%	70.86%	98.72%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 87,257
RPS	118.45	127.69	133.80	139.80	138.43	138.86	142.88	-11.72%
YoY %	-7.24%	-4.57%	-4.29%	0.99%	-0.31%	-2.81%	-	-
Horiz. %	82.90%	89.37%	93.65%	97.84%	96.89%	97.19%	100.00%	-
EPS	3.57	4.85	4.52	3.43	2.52	4.83	5.62	-26.04%
YoY %	-26.39%	7.30%	31.78%	36.11%	-47.83%	-14.06%	-	-
Horiz. %	63.52%	86.30%	80.43%	61.03%	44.84%	85.94%	100.00%	-
DPS	0.74	0.63	0.63	0.63	0.63	1.25	1.25	-29.42%
YoY %	17.46%	0.00%	0.00%	0.00%	-49.60%	0.00%	-	-
Horiz. %	59.20%	50.40%	50.40%	50.40%	50.40%	100.00%	100.00%	-
NAPS	0.4346	0.4965	0.4902	0.4881	0.313	0.4362	0.4424	-1.17%
YoY %	-12.47%	1.29%	0.43%	55.94%	-28.24%	-1.40%	-	-
Horiz. %	98.24%	112.23%	110.80%	110.33%	70.75%	98.60%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	0.54	0.62	0.56	0.37	0.40	0.52	0.75	-
P/RPS	0.17	0.15	0.13	0.08	0.09	0.12	0.16	4.11%
YoY %	13.33%	15.38%	62.50%	-11.11%	-25.00%	-25.00%	-	-
Horiz. %	106.25%	93.75%	81.25%	50.00%	56.25%	75.00%	100.00%	-
P/EPS	5.57	4.01	3.89	3.39	4.97	3.37	4.18	21.02%
YoY %	38.90%	3.08%	14.75%	-31.79%	47.48%	-19.38%	-	-
Horiz. %	133.25%	95.93%	93.06%	81.10%	118.90%	80.62%	100.00%	-
EY	17.96	24.93	25.74	29.54	20.12	29.68	23.90	-17.30%
YoY %	-27.96%	-3.15%	-12.86%	46.82%	-32.21%	24.18%	-	-
Horiz. %	75.15%	104.31%	107.70%	123.60%	84.18%	124.18%	100.00%	-
DY	3.70	3.23	3.57	5.41	5.00	7.69	5.33	-21.54%
YoY %	14.55%	-9.52%	-34.01%	8.20%	-34.98%	44.28%	-	-
Horiz. %	69.42%	60.60%	66.98%	101.50%	93.81%	144.28%	100.00%	-
P/NAPS	0.46	0.39	0.36	0.24	0.40	0.37	0.53	-8.98%
YoY %	17.95%	8.33%	50.00%	-40.00%	8.11%	-30.19%	-	-
Horiz. %	86.79%	73.58%	67.92%	45.28%	75.47%	69.81%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	24/12/09	28/09/09	30/06/09	30/03/09	30/12/08	18/09/08	23/06/08	-
Price	0.46	0.55	0.55	0.40	0.36	0.45	0.50	-
P/RPS	0.14	0.14	0.13	0.09	0.08	0.10	0.11	17.39%
YoY %	0.00%	7.69%	44.44%	12.50%	-20.00%	-9.09%	-	-
Horiz. %	127.27%	127.27%	118.18%	81.82%	72.73%	90.91%	100.00%	-
P/EPS	4.74	3.56	3.82	3.66	4.47	2.92	2.79	42.24%
YoY %	33.15%	-6.81%	4.37%	-18.12%	53.08%	4.66%	-	-
Horiz. %	169.89%	127.60%	136.92%	131.18%	160.22%	104.66%	100.00%	-
EY	21.08	28.10	26.20	27.32	22.35	34.29	35.85	-29.74%
YoY %	-24.98%	7.25%	-4.10%	22.24%	-34.82%	-4.35%	-	-
Horiz. %	58.80%	78.38%	73.08%	76.21%	62.34%	95.65%	100.00%	-
DY	4.35	3.64	3.64	5.00	5.56	8.89	8.00	-33.30%
YoY %	19.51%	0.00%	-27.20%	-10.07%	-37.46%	11.13%	-	-
Horiz. %	54.37%	45.50%	45.50%	62.50%	69.50%	111.12%	100.00%	-
P/NAPS	0.39	0.35	0.35	0.26	0.36	0.32	0.35	7.45%
YoY %	11.43%	0.00%	34.62%	-27.78%	12.50%	-8.57%	-	-
Horiz. %	111.43%	100.00%	100.00%	74.29%	102.86%	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