[POHUAT] QoQ TTM Result on 31-Jan-2012 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
13-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 28.09%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 392,019 375,177 367,530 349,930 359,290 370,879 366,130 4.63%
PBT 16,924 6,910 5,532 5,519 3,765 6,697 7,995 64.48%
Tax -2,082 898 1,465 1,699 1,881 -696 -1,065 56.02%
NP 14,842 7,808 6,997 7,218 5,646 6,001 6,930 65.76%
-
NP to SH 15,168 7,884 6,994 7,154 5,585 5,978 6,952 67.82%
-
Tax Rate 12.30% -13.00% -26.48% -30.78% -49.96% 10.39% 13.32% -
Total Cost 377,177 367,369 360,533 342,712 353,644 364,878 359,200 3.29%
-
Net Worth 108,008 134,408 130,037 130,466 130,524 128,476 125,050 -9.26%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 2,160 2,256 2,256 2,256 2,256 2,268 2,268 -3.18%
Div Payout % 14.24% 28.62% 32.26% 31.54% 40.40% 37.95% 32.64% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 108,008 134,408 130,037 130,466 130,524 128,476 125,050 -9.26%
NOSH 108,008 107,967 108,247 107,912 112,822 113,384 112,658 -2.75%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 3.79% 2.08% 1.90% 2.06% 1.57% 1.62% 1.89% -
ROE 14.04% 5.87% 5.38% 5.48% 4.28% 4.65% 5.56% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 362.95 347.49 339.53 324.27 318.46 327.10 324.99 7.60%
EPS 14.04 7.30 6.46 6.63 4.95 5.27 6.17 72.57%
DPS 2.00 2.09 2.08 2.09 2.00 2.00 2.00 0.00%
NAPS 1.00 1.2449 1.2013 1.209 1.1569 1.1331 1.11 -6.69%
Adjusted Per Share Value based on latest NOSH - 107,912
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 147.93 141.58 138.69 132.05 135.58 139.95 138.16 4.63%
EPS 5.72 2.98 2.64 2.70 2.11 2.26 2.62 67.89%
DPS 0.82 0.85 0.85 0.85 0.85 0.86 0.86 -3.11%
NAPS 0.4076 0.5072 0.4907 0.4923 0.4925 0.4848 0.4719 -9.26%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.40 0.37 0.39 0.39 0.415 0.42 0.49 -
P/RPS 0.11 0.11 0.11 0.12 0.13 0.13 0.15 -18.60%
P/EPS 2.85 5.07 6.04 5.88 8.38 7.97 7.94 -49.33%
EY 35.11 19.74 16.57 17.00 11.93 12.55 12.59 97.50%
DY 5.00 5.65 5.34 5.36 4.82 4.76 4.08 14.44%
P/NAPS 0.40 0.30 0.32 0.32 0.36 0.37 0.44 -6.12%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 28/06/12 13/03/12 29/12/11 29/09/11 23/06/11 -
Price 0.38 0.39 0.38 0.38 0.40 0.40 0.45 -
P/RPS 0.10 0.11 0.11 0.12 0.13 0.12 0.14 -20.01%
P/EPS 2.71 5.34 5.88 5.73 8.08 7.59 7.29 -48.14%
EY 36.96 18.72 17.00 17.45 12.38 13.18 13.71 93.11%
DY 5.26 5.36 5.49 5.50 5.00 5.00 4.44 11.90%
P/NAPS 0.38 0.31 0.32 0.31 0.35 0.35 0.41 -4.91%

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