[POHUAT] QoQ TTM Result on 31-Jan-2021 [#1]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

25-Mar-2021

Admission Sponsor

Sponsor

Financial Year

31-Oct-2021

Quarter

31-Jan-2021 [#1]

Profit Trend

QoQ- -3.29%

YoY- 6.87%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
TTM Result
Revenue	554,739	718,404	698,720	654,364	659,506	634,869	666,906	-11.52%
YoY %	-22.78%	2.82%	6.78%	-0.78%	3.88%	-4.80%	-	-
Horiz. %	83.18%	107.72%	104.77%	98.12%	98.89%	95.20%	100.00%	-
PBT	37,377	70,576	68,712	62,734	65,490	57,225	57,301	-24.72%
YoY %	-47.04%	2.71%	9.53%	-4.21%	14.44%	-0.13%	-	-
Horiz. %	65.23%	123.17%	119.91%	109.48%	114.29%	99.87%	100.00%	-
Tax	-5,160	-12,739	-12,765	-12,532	-13,579	-12,561	-12,904	-45.63%
YoY %	59.49%	0.20%	-1.86%	7.71%	-8.10%	2.66%	-	-
Horiz. %	39.99%	98.72%	98.92%	97.12%	105.23%	97.34%	100.00%	-
NP	32,217	57,837	55,947	50,202	51,911	44,664	44,397	-19.20%
YoY %	-44.30%	3.38%	11.44%	-3.29%	16.23%	0.60%	-	-
Horiz. %	72.57%	130.27%	126.02%	113.08%	116.92%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,217	57,837	55,947	50,202	51,911	44,659	44,393	-19.19%
YoY %	-44.30%	3.38%	11.44%	-3.29%	16.24%	0.60%	-	-
Horiz. %	72.57%	130.28%	126.03%	113.09%	116.94%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.81%	18.05%	18.58%	19.98%	20.73%	21.95%	22.52%	-
YoY %	-23.49%	-2.85%	-7.01%	-3.62%	-5.56%	-2.53%	-	-
Horiz. %	61.32%	80.15%	82.50%	88.72%	92.05%	97.47%	100.00%	-
Total Cost	522,522	660,567	642,773	604,162	607,595	590,205	622,509	-10.98%
YoY %	-20.90%	2.77%	6.39%	-0.57%	2.95%	-5.19%	-	-
Horiz. %	83.94%	106.11%	103.26%	97.05%	97.60%	94.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,770	462,217	445,497	434,236	436,794	387,796	378,953	12.23%
YoY %	-2.48%	3.75%	2.59%	-0.59%	12.63%	2.33%	-	-
Horiz. %	118.95%	121.97%	117.56%	114.59%	115.26%	102.33%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	13,248	12,250	21,566	21,566	21,218	16,144	11,255	11.44%
YoY %	8.15%	-43.20%	0.00%	1.64%	31.43%	43.44%	-	-
Horiz. %	117.71%	108.84%	191.61%	191.61%	188.52%	143.44%	100.00%	-
Div Payout %	41.12%	21.18%	38.55%	42.96%	40.88%	36.15%	25.35%	-
YoY %	94.15%	-45.06%	-10.27%	5.09%	13.08%	42.60%	-	-
Horiz. %	162.21%	83.55%	152.07%	169.47%	161.26%	142.60%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	450,770	462,217	445,497	434,236	436,794	387,796	378,953	12.23%
YoY %	-2.48%	3.75%	2.59%	-0.59%	12.63%	2.33%	-	-
Horiz. %	118.95%	121.97%	117.56%	114.59%	115.26%	102.33%	100.00%	-
NOSH	278,299	278,299	278,299	278,299	278,299	245,454	244,409	9.01%
YoY %	0.00%	0.00%	0.00%	0.00%	13.38%	0.43%	-	-
Horiz. %	113.87%	113.87%	113.87%	113.87%	113.87%	100.43%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	5.81%	8.05%	8.01%	7.67%	7.87%	7.04%	6.66%	-
YoY %	-27.83%	0.50%	4.43%	-2.54%	11.79%	5.71%	-	-
Horiz. %	87.24%	120.87%	120.27%	115.17%	118.17%	105.71%	100.00%	-
ROE	7.15%	12.51%	12.56%	11.56%	11.88%	11.52%	11.71%	-
YoY %	-42.85%	-0.40%	8.65%	-2.69%	3.12%	-1.62%	-	-
Horiz. %	61.06%	106.83%	107.26%	98.72%	101.45%	98.38%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	209.36	271.12	263.70	246.96	274.78	272.60	289.18	-19.32%
YoY %	-22.78%	2.81%	6.78%	-10.12%	0.80%	-5.73%	-	-
Horiz. %	72.40%	93.75%	91.19%	85.40%	95.02%	94.27%	100.00%	-
EPS	12.16	21.83	21.11	18.95	21.63	19.18	19.25	-26.31%
YoY %	-44.30%	3.41%	11.40%	-12.39%	12.77%	-0.36%	-	-
Horiz. %	63.17%	113.40%	109.66%	98.44%	112.36%	99.64%	100.00%	-
DPS	5.00	4.62	8.14	8.14	8.84	6.93	4.88	1.62%
YoY %	8.23%	-43.24%	0.00%	-7.92%	27.56%	42.01%	-	-
Horiz. %	102.46%	94.67%	166.80%	166.80%	181.15%	142.01%	100.00%	-
NAPS	1.7012	1.7444	1.6813	1.6388	1.8199	1.6651	1.6432	2.33%
YoY %	-2.48%	3.75%	2.59%	-9.95%	9.30%	1.33%	-	-
Horiz. %	103.53%	106.16%	102.32%	99.73%	110.75%	101.33%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 278,299
RPS	199.33	258.14	251.07	235.13	236.98	228.12	239.64	-11.52%
YoY %	-22.78%	2.82%	6.78%	-0.78%	3.88%	-4.81%	-	-
Horiz. %	83.18%	107.72%	104.77%	98.12%	98.89%	95.19%	100.00%	-
EPS	11.58	20.78	20.10	18.04	18.65	16.05	15.95	-19.17%
YoY %	-44.27%	3.38%	11.42%	-3.27%	16.20%	0.63%	-	-
Horiz. %	72.60%	130.28%	126.02%	113.10%	116.93%	100.63%	100.00%	-
DPS	4.76	4.40	7.75	7.75	7.62	5.80	4.04	11.52%
YoY %	8.18%	-43.23%	0.00%	1.71%	31.38%	43.56%	-	-
Horiz. %	117.82%	108.91%	191.83%	191.83%	188.61%	143.56%	100.00%	-
NAPS	1.6197	1.6609	1.6008	1.5603	1.5695	1.3934	1.3617	12.22%
YoY %	-2.48%	3.75%	2.60%	-0.59%	12.64%	2.33%	-	-
Horiz. %	118.95%	121.97%	117.56%	114.58%	115.26%	102.33%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	1.46	1.35	1.60	1.58	1.77	1.20	0.945	-
P/RPS	0.70	0.50	0.61	0.64	0.64	0.44	0.33	64.86%
YoY %	40.00%	-18.03%	-4.69%	0.00%	45.45%	33.33%	-	-
Horiz. %	212.12%	151.52%	184.85%	193.94%	193.94%	133.33%	100.00%	-
P/EPS	12.01	6.18	7.58	8.34	8.18	6.26	4.91	81.24%
YoY %	94.34%	-18.47%	-9.11%	1.96%	30.67%	27.49%	-	-
Horiz. %	244.60%	125.87%	154.38%	169.86%	166.60%	127.49%	100.00%	-
EY	8.33	16.17	13.20	11.99	12.22	15.98	20.37	-44.81%
YoY %	-48.48%	22.50%	10.09%	-1.88%	-23.53%	-21.55%	-	-
Horiz. %	40.89%	79.38%	64.80%	58.86%	59.99%	78.45%	100.00%	-
DY	3.42	3.42	5.09	5.15	4.99	5.78	5.16	-23.92%
YoY %	0.00%	-32.81%	-1.17%	3.21%	-13.67%	12.02%	-	-
Horiz. %	66.28%	66.28%	98.64%	99.81%	96.71%	112.02%	100.00%	-
P/NAPS	0.86	0.77	0.95	0.96	0.97	0.72	0.58	29.93%
YoY %	11.69%	-18.95%	-1.04%	-1.03%	34.72%	24.14%	-	-
Horiz. %	148.28%	132.76%	163.79%	165.52%	167.24%	124.14%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	30/12/21	28/09/21	29/06/21	25/03/21	23/12/20	15/09/20	23/06/20	-
Price	1.36	1.42	1.39	1.69	1.78	1.38	1.04	-
P/RPS	0.65	0.52	0.53	0.68	0.65	0.51	0.36	48.11%
YoY %	25.00%	-1.89%	-22.06%	4.62%	27.45%	41.67%	-	-
Horiz. %	180.56%	144.44%	147.22%	188.89%	180.56%	141.67%	100.00%	-
P/EPS	11.19	6.51	6.58	8.92	8.23	7.20	5.40	62.32%
YoY %	71.89%	-1.06%	-26.23%	8.38%	14.31%	33.33%	-	-
Horiz. %	207.22%	120.56%	121.85%	165.19%	152.41%	133.33%	100.00%	-
EY	8.94	15.37	15.19	11.21	12.15	13.90	18.51	-38.35%
YoY %	-41.83%	1.18%	35.50%	-7.74%	-12.59%	-24.91%	-	-
Horiz. %	48.30%	83.04%	82.06%	60.56%	65.64%	75.09%	100.00%	-
DY	3.68	3.26	5.86	4.82	4.97	5.02	4.69	-14.89%
YoY %	12.88%	-44.37%	21.58%	-3.02%	-1.00%	7.04%	-	-
Horiz. %	78.46%	69.51%	124.95%	102.77%	105.97%	107.04%	100.00%	-
P/NAPS	0.80	0.81	0.83	1.03	0.98	0.83	0.63	17.21%
YoY %	-1.23%	-2.41%	-19.42%	5.10%	18.07%	31.75%	-	-
Horiz. %	126.98%	128.57%	131.75%	163.49%	155.56%	131.75%	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