[POHUAT] QoQ TTM Result on 31-Jul-2003 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
15-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- -4.47%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 233,061 206,497 191,863 182,487 178,789 166,409 154,512 31.55%
PBT 8,563 10,281 11,169 12,980 13,658 12,667 12,160 -20.86%
Tax -6,614 -7,085 -7,039 -4,695 -4,985 -4,015 -4,217 35.02%
NP 1,949 3,196 4,130 8,285 8,673 8,652 7,943 -60.83%
-
NP to SH 1,949 3,196 4,130 8,285 8,673 8,652 7,943 -60.83%
-
Tax Rate 77.24% 68.91% 63.02% 36.17% 36.50% 31.70% 34.68% -
Total Cost 231,112 203,301 187,733 174,202 170,116 157,757 146,569 35.51%
-
Net Worth 97,903 97,965 246,306 90,579 89,332 86,824 45,995 65.54%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 919 919 919 1,839 919 919 919 0.00%
Div Payout % 47.18% 28.77% 22.27% 22.20% 10.61% 10.63% 11.58% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 97,903 97,965 246,306 90,579 89,332 86,824 45,995 65.54%
NOSH 86,640 86,694 246,306 45,979 46,047 45,938 45,995 52.58%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 0.84% 1.55% 2.15% 4.54% 4.85% 5.20% 5.14% -
ROE 1.99% 3.26% 1.68% 9.15% 9.71% 9.96% 17.27% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 269.00 238.19 77.90 396.89 388.27 362.24 335.93 -13.77%
EPS 2.25 3.69 1.68 18.02 18.83 18.83 17.27 -74.33%
DPS 1.06 1.06 0.37 4.00 2.00 2.00 2.00 -34.53%
NAPS 1.13 1.13 1.00 1.97 1.94 1.89 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 45,979
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 83.74 74.20 68.94 65.57 64.24 59.79 55.52 31.55%
EPS 0.70 1.15 1.48 2.98 3.12 3.11 2.85 -60.81%
DPS 0.33 0.33 0.33 0.66 0.33 0.33 0.33 0.00%
NAPS 0.3518 0.352 0.885 0.3255 0.321 0.312 0.1653 65.53%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.11 1.47 1.35 1.53 1.04 1.09 1.16 -
P/RPS 0.41 0.62 1.73 0.39 0.27 0.30 0.35 11.13%
P/EPS 49.34 39.88 80.51 8.49 5.52 5.79 6.72 278.22%
EY 2.03 2.51 1.24 11.78 18.11 17.28 14.89 -73.54%
DY 0.96 0.72 0.28 2.61 1.92 1.83 1.72 -32.23%
P/NAPS 0.98 1.30 1.35 0.78 0.54 0.58 1.16 -10.64%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 30/12/02 -
Price 0.97 1.20 1.45 1.19 1.36 1.06 1.03 -
P/RPS 0.36 0.50 1.86 0.30 0.35 0.29 0.31 10.49%
P/EPS 43.12 32.55 86.48 6.60 7.22 5.63 5.96 274.52%
EY 2.32 3.07 1.16 15.14 13.85 17.77 16.77 -73.28%
DY 1.09 0.88 0.26 3.36 1.47 1.89 1.94 -31.93%
P/NAPS 0.86 1.06 1.45 0.60 0.70 0.56 1.03 -11.34%

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