[POHUAT] QoQ TTM Result on 31-Jul-2009 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 7.33%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 318,258 309,376 329,647 355,368 372,367 389,070 385,239 -11.98%
PBT 7,785 8,174 12,474 15,480 15,194 12,416 10,336 -17.26%
Tax -2,810 -2,767 -2,326 -2,015 -2,411 -2,605 -2,967 -3.56%
NP 4,975 5,407 10,148 13,465 12,783 9,811 7,369 -23.09%
-
NP to SH 4,863 5,219 9,938 13,494 12,573 9,537 7,009 -21.67%
-
Tax Rate 36.10% 33.85% 18.65% 13.02% 15.87% 20.98% 28.71% -
Total Cost 313,283 303,969 319,499 341,903 359,584 379,259 377,870 -11.77%
-
Net Worth 127,769 134,392 120,941 138,164 136,412 135,851 87,106 29.18%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 2,049 2,049 2,049 1,742 1,742 1,742 1,742 11.46%
Div Payout % 42.14% 39.27% 20.62% 12.91% 13.86% 18.27% 24.86% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 127,769 134,392 120,941 138,164 136,412 135,851 87,106 29.18%
NOSH 112,790 113,584 102,466 87,296 87,236 87,257 87,106 18.85%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 1.56% 1.75% 3.08% 3.79% 3.43% 2.52% 1.91% -
ROE 3.81% 3.88% 8.22% 9.77% 9.22% 7.02% 8.05% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 282.17 272.38 321.71 407.08 426.85 445.89 442.26 -25.94%
EPS 4.31 4.59 9.70 15.46 14.41 10.93 8.05 -34.13%
DPS 1.82 1.80 2.00 2.00 2.00 2.00 2.00 -6.11%
NAPS 1.1328 1.1832 1.1803 1.5827 1.5637 1.5569 1.00 8.69%
Adjusted Per Share Value based on latest NOSH - 87,296
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 120.10 116.75 124.40 134.10 140.52 146.82 145.37 -11.98%
EPS 1.84 1.97 3.75 5.09 4.74 3.60 2.64 -21.44%
DPS 0.77 0.77 0.77 0.66 0.66 0.66 0.66 10.85%
NAPS 0.4821 0.5071 0.4564 0.5214 0.5148 0.5126 0.3287 29.18%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.55 0.49 0.54 0.62 0.56 0.37 0.40 -
P/RPS 0.19 0.18 0.17 0.15 0.13 0.08 0.09 64.79%
P/EPS 12.76 10.66 5.57 4.01 3.89 3.39 4.97 87.82%
EY 7.84 9.38 17.96 24.93 25.74 29.54 20.12 -46.74%
DY 3.30 3.68 3.70 3.23 3.57 5.41 5.00 -24.25%
P/NAPS 0.49 0.41 0.46 0.39 0.36 0.24 0.40 14.52%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 29/03/10 24/12/09 28/09/09 30/06/09 30/03/09 30/12/08 -
Price 0.48 0.54 0.46 0.55 0.55 0.40 0.36 -
P/RPS 0.17 0.20 0.14 0.14 0.13 0.09 0.08 65.51%
P/EPS 11.13 11.75 4.74 3.56 3.82 3.66 4.47 84.01%
EY 8.98 8.51 21.08 28.10 26.20 27.32 22.35 -45.64%
DY 3.79 3.34 4.35 3.64 3.64 5.00 5.56 -22.60%
P/NAPS 0.42 0.46 0.39 0.35 0.35 0.26 0.36 10.85%

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