[POHUAT] QoQ TTM Result on 31-Jan-2010 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

29-Mar-2010

Admission Sponsor

Sponsor

Financial Year

31-Oct-2010

Quarter

31-Jan-2010 [#1]

Profit Trend

QoQ- -47.48%

YoY- -45.28%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
TTM Result
Revenue	355,661	328,490	318,258	309,376	329,647	355,368	372,367	-3.00%
YoY %	8.27%	3.22%	2.87%	-6.15%	-7.24%	-4.57%	-	-
Horiz. %	95.51%	88.22%	85.47%	83.08%	88.53%	95.43%	100.00%	-
PBT	12,598	10,112	7,785	8,174	12,474	15,480	15,194	-11.71%
YoY %	24.58%	29.89%	-4.76%	-34.47%	-19.42%	1.88%	-	-
Horiz. %	82.91%	66.55%	51.24%	53.80%	82.10%	101.88%	100.00%	-
Tax	-1,819	-3,012	-2,810	-2,767	-2,326	-2,015	-2,411	-17.08%
YoY %	39.61%	-7.19%	-1.55%	-18.96%	-15.43%	16.42%	-	-
Horiz. %	75.45%	124.93%	116.55%	114.77%	96.47%	83.58%	100.00%	-
NP	10,779	7,100	4,975	5,407	10,148	13,465	12,783	-10.71%
YoY %	51.82%	42.71%	-7.99%	-46.72%	-24.63%	5.34%	-	-
Horiz. %	84.32%	55.54%	38.92%	42.30%	79.39%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,725	6,933	4,863	5,219	9,938	13,494	12,573	-10.02%
YoY %	54.69%	42.57%	-6.82%	-47.48%	-26.35%	7.33%	-	-
Horiz. %	85.30%	55.14%	38.68%	41.51%	79.04%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.44%	29.79%	36.10%	33.85%	18.65%	13.02%	15.87%	-
YoY %	-51.53%	-17.48%	6.65%	81.50%	43.24%	-17.96%	-	-
Horiz. %	90.99%	187.71%	227.47%	213.30%	117.52%	82.04%	100.00%	-
Total Cost	344,882	321,390	313,283	303,969	319,499	341,903	359,584	-2.73%
YoY %	7.31%	2.59%	3.06%	-4.86%	-6.55%	-4.92%	-	-
Horiz. %	95.91%	89.38%	87.12%	84.53%	88.85%	95.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,340	131,884	127,769	134,392	120,941	138,164	136,412	-1.99%
YoY %	0.35%	3.22%	-4.93%	11.12%	-12.47%	1.28%	-	-
Horiz. %	97.01%	96.68%	93.66%	98.52%	88.66%	101.28%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Dividend
Div	2,268	2,049	2,049	2,049	2,049	1,742	1,742	19.17%
YoY %	10.69%	0.00%	0.00%	0.00%	17.62%	0.00%	-	-
Horiz. %	130.20%	117.62%	117.62%	117.62%	117.62%	100.00%	100.00%	-
Div Payout %	21.15%	29.56%	42.14%	39.27%	20.62%	12.91%	13.86%	-
YoY %	-28.45%	-29.85%	7.31%	90.45%	59.72%	-6.85%	-	-
Horiz. %	152.60%	213.28%	304.04%	283.33%	148.77%	93.15%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Equity
Net Worth	132,340	131,884	127,769	134,392	120,941	138,164	136,412	-1.99%
YoY %	0.35%	3.22%	-4.93%	11.12%	-12.47%	1.28%	-	-
Horiz. %	97.01%	96.68%	93.66%	98.52%	88.66%	101.28%	100.00%	-
NOSH	113,441	113,361	112,790	113,584	102,466	87,296	87,236	19.08%
YoY %	0.07%	0.51%	-0.70%	10.85%	17.38%	0.07%	-	-
Horiz. %	130.04%	129.95%	129.29%	130.20%	117.46%	100.07%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Ratio Analysis
NP Margin	3.03%	2.16%	1.56%	1.75%	3.08%	3.79%	3.43%	-
YoY %	40.28%	38.46%	-10.86%	-43.18%	-18.73%	10.50%	-	-
Horiz. %	88.34%	62.97%	45.48%	51.02%	89.80%	110.50%	100.00%	-
ROE	8.10%	5.26%	3.81%	3.88%	8.22%	9.77%	9.22%	-
YoY %	53.99%	38.06%	-1.80%	-52.80%	-15.86%	5.97%	-	-
Horiz. %	87.85%	57.05%	41.32%	42.08%	89.15%	105.97%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Per Share
RPS	313.52	289.77	282.17	272.38	321.71	407.08	426.85	-18.54%
YoY %	8.20%	2.69%	3.59%	-15.33%	-20.97%	-4.63%	-	-
Horiz. %	73.45%	67.89%	66.11%	63.81%	75.37%	95.37%	100.00%	-
EPS	9.45	6.12	4.31	4.59	9.70	15.46	14.41	-24.45%
YoY %	54.41%	42.00%	-6.10%	-52.68%	-37.26%	7.29%	-	-
Horiz. %	65.58%	42.47%	29.91%	31.85%	67.31%	107.29%	100.00%	-
DPS	2.00	1.81	1.82	1.80	2.00	2.00	2.00	0.00%
YoY %	10.50%	-0.55%	1.11%	-10.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	90.50%	91.00%	90.00%	100.00%	100.00%	100.00%	-
NAPS	1.1666	1.1634	1.1328	1.1832	1.1803	1.5827	1.5637	-17.69%
YoY %	0.28%	2.70%	-4.26%	0.25%	-25.42%	1.22%	-	-
Horiz. %	74.61%	74.40%	72.44%	75.67%	75.48%	101.22%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 113,584
RPS	127.80	118.03	114.36	111.17	118.45	127.69	133.80	-3.00%
YoY %	8.28%	3.21%	2.87%	-6.15%	-7.24%	-4.57%	-	-
Horiz. %	95.52%	88.21%	85.47%	83.09%	88.53%	95.43%	100.00%	-
EPS	3.85	2.49	1.75	1.88	3.57	4.85	4.52	-10.11%
YoY %	54.62%	42.29%	-6.91%	-47.34%	-26.39%	7.30%	-	-
Horiz. %	85.18%	55.09%	38.72%	41.59%	78.98%	107.30%	100.00%	-
DPS	0.82	0.74	0.74	0.74	0.74	0.63	0.63	19.15%
YoY %	10.81%	0.00%	0.00%	0.00%	17.46%	0.00%	-	-
Horiz. %	130.16%	117.46%	117.46%	117.46%	117.46%	100.00%	100.00%	-
NAPS	0.4755	0.4739	0.4591	0.4829	0.4346	0.4965	0.4902	-2.00%
YoY %	0.34%	3.22%	-4.93%	11.11%	-12.47%	1.29%	-	-
Horiz. %	97.00%	96.67%	93.66%	98.51%	88.66%	101.29%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	-
Price	0.46	0.46	0.55	0.49	0.54	0.62	0.56	-
P/RPS	0.15	0.16	0.19	0.18	0.17	0.15	0.13	9.98%
YoY %	-6.25%	-15.79%	5.56%	5.88%	13.33%	15.38%	-	-
Horiz. %	115.38%	123.08%	146.15%	138.46%	130.77%	115.38%	100.00%	-
P/EPS	4.87	7.52	12.76	10.66	5.57	4.01	3.89	16.11%
YoY %	-35.24%	-41.07%	19.70%	91.38%	38.90%	3.08%	-	-
Horiz. %	125.19%	193.32%	328.02%	274.04%	143.19%	103.08%	100.00%	-
EY	20.55	13.30	7.84	9.38	17.96	24.93	25.74	-13.90%
YoY %	54.51%	69.64%	-16.42%	-47.77%	-27.96%	-3.15%	-	-
Horiz. %	79.84%	51.67%	30.46%	36.44%	69.77%	96.85%	100.00%	-
DY	4.35	3.93	3.30	3.68	3.70	3.23	3.57	14.04%
YoY %	10.69%	19.09%	-10.33%	-0.54%	14.55%	-9.52%	-	-
Horiz. %	121.85%	110.08%	92.44%	103.08%	103.64%	90.48%	100.00%	-
P/NAPS	0.39	0.40	0.49	0.41	0.46	0.39	0.36	5.46%
YoY %	-2.50%	-18.37%	19.51%	-10.87%	17.95%	8.33%	-	-
Horiz. %	108.33%	111.11%	136.11%	113.89%	127.78%	108.33%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	30/12/10	28/09/10	28/06/10	29/03/10	24/12/09	28/09/09	30/06/09	-
Price	0.43	0.45	0.48	0.54	0.46	0.55	0.55	-
P/RPS	0.14	0.16	0.17	0.20	0.14	0.14	0.13	5.05%
YoY %	-12.50%	-5.88%	-15.00%	42.86%	0.00%	7.69%	-	-
Horiz. %	107.69%	123.08%	130.77%	153.85%	107.69%	107.69%	100.00%	-
P/EPS	4.55	7.36	11.13	11.75	4.74	3.56	3.82	12.32%
YoY %	-38.18%	-33.87%	-5.28%	147.89%	33.15%	-6.81%	-	-
Horiz. %	119.11%	192.67%	291.36%	307.59%	124.08%	93.19%	100.00%	-
EY	21.99	13.59	8.98	8.51	21.08	28.10	26.20	-10.99%
YoY %	61.81%	51.34%	5.52%	-59.63%	-24.98%	7.25%	-	-
Horiz. %	83.93%	51.87%	34.27%	32.48%	80.46%	107.25%	100.00%	-
DY	4.65	4.02	3.79	3.34	4.35	3.64	3.64	17.68%
YoY %	15.67%	6.07%	13.47%	-23.22%	19.51%	0.00%	-	-
Horiz. %	127.75%	110.44%	104.12%	91.76%	119.51%	100.00%	100.00%	-
P/NAPS	0.37	0.39	0.42	0.46	0.39	0.35	0.35	3.76%
YoY %	-5.13%	-7.14%	-8.70%	17.95%	11.43%	0.00%	-	-
Horiz. %	105.71%	111.43%	120.00%	131.43%	111.43%	100.00%	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