[POHUAT] QoQ TTM Result on 31-Jan-2013 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 16.88%
YoY- 147.81%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 357,971 369,094 380,392 402,320 392,019 375,177 367,530 -1.73%
PBT 19,513 18,967 22,221 20,654 16,924 6,910 5,532 131.18%
Tax -2,936 -4,254 -3,526 -3,186 -2,082 898 1,465 -
NP 16,577 14,713 18,695 17,468 14,842 7,808 6,997 77.43%
-
NP to SH 16,775 14,875 18,917 17,728 15,168 7,884 6,994 78.89%
-
Tax Rate 15.05% 22.43% 15.87% 15.43% 12.30% -13.00% -26.48% -
Total Cost 341,394 354,381 361,697 384,852 377,177 367,369 360,533 -3.56%
-
Net Worth 157,095 146,733 147,201 148,519 108,008 134,408 130,037 13.39%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 5,355 2,160 2,160 2,160 2,160 2,256 2,256 77.66%
Div Payout % 31.93% 14.52% 11.42% 12.19% 14.24% 28.62% 32.26% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 157,095 146,733 147,201 148,519 108,008 134,408 130,037 13.39%
NOSH 107,115 106,722 106,923 107,002 108,008 107,967 108,247 -0.69%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.63% 3.99% 4.91% 4.34% 3.79% 2.08% 1.90% -
ROE 10.68% 10.14% 12.85% 11.94% 14.04% 5.87% 5.38% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 334.19 345.84 355.76 375.99 362.95 347.49 339.53 -1.04%
EPS 15.66 13.94 17.69 16.57 14.04 7.30 6.46 80.16%
DPS 5.00 2.00 2.00 2.00 2.00 2.09 2.08 79.16%
NAPS 1.4666 1.3749 1.3767 1.388 1.00 1.2449 1.2013 14.18%
Adjusted Per Share Value based on latest NOSH - 107,002
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 128.63 132.62 136.68 144.56 140.86 134.81 132.06 -1.73%
EPS 6.03 5.34 6.80 6.37 5.45 2.83 2.51 79.08%
DPS 1.92 0.78 0.78 0.78 0.78 0.81 0.81 77.49%
NAPS 0.5645 0.5272 0.5289 0.5337 0.3881 0.483 0.4673 13.38%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.735 0.595 0.465 0.425 0.40 0.37 0.39 -
P/RPS 0.22 0.17 0.13 0.11 0.11 0.11 0.11 58.53%
P/EPS 4.69 4.27 2.63 2.57 2.85 5.07 6.04 -15.48%
EY 21.31 23.43 38.05 38.98 35.11 19.74 16.57 18.20%
DY 6.80 3.36 4.30 4.71 5.00 5.65 5.34 17.43%
P/NAPS 0.50 0.43 0.34 0.31 0.40 0.30 0.32 34.54%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 -
Price 1.00 0.61 0.595 0.46 0.38 0.39 0.38 -
P/RPS 0.30 0.18 0.17 0.12 0.10 0.11 0.11 94.84%
P/EPS 6.39 4.38 3.36 2.78 2.71 5.34 5.88 5.68%
EY 15.66 22.85 29.73 36.02 36.96 18.72 17.00 -5.31%
DY 5.00 3.28 3.36 4.35 5.26 5.36 5.49 -6.02%
P/NAPS 0.68 0.44 0.43 0.33 0.38 0.31 0.32 65.06%

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