[POHUAT] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 12.73%
YoY- 31.88%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 380,392 402,320 392,019 375,177 367,530 349,930 359,290 3.88%
PBT 22,221 20,654 16,924 6,910 5,532 5,519 3,765 226.94%
Tax -3,526 -3,186 -2,082 898 1,465 1,699 1,881 -
NP 18,695 17,468 14,842 7,808 6,997 7,218 5,646 122.31%
-
NP to SH 18,917 17,728 15,168 7,884 6,994 7,154 5,585 125.70%
-
Tax Rate 15.87% 15.43% 12.30% -13.00% -26.48% -30.78% -49.96% -
Total Cost 361,697 384,852 377,177 367,369 360,533 342,712 353,644 1.51%
-
Net Worth 147,201 148,519 108,008 134,408 130,037 130,466 130,524 8.35%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 2,160 2,160 2,160 2,256 2,256 2,256 2,256 -2.85%
Div Payout % 11.42% 12.19% 14.24% 28.62% 32.26% 31.54% 40.40% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 147,201 148,519 108,008 134,408 130,037 130,466 130,524 8.35%
NOSH 106,923 107,002 108,008 107,967 108,247 107,912 112,822 -3.51%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.91% 4.34% 3.79% 2.08% 1.90% 2.06% 1.57% -
ROE 12.85% 11.94% 14.04% 5.87% 5.38% 5.48% 4.28% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 355.76 375.99 362.95 347.49 339.53 324.27 318.46 7.67%
EPS 17.69 16.57 14.04 7.30 6.46 6.63 4.95 133.92%
DPS 2.00 2.00 2.00 2.09 2.08 2.09 2.00 0.00%
NAPS 1.3767 1.388 1.00 1.2449 1.2013 1.209 1.1569 12.30%
Adjusted Per Share Value based on latest NOSH - 107,967
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 143.54 151.82 147.93 141.58 138.69 132.05 135.58 3.88%
EPS 7.14 6.69 5.72 2.98 2.64 2.70 2.11 125.56%
DPS 0.82 0.82 0.82 0.85 0.85 0.85 0.85 -2.36%
NAPS 0.5555 0.5604 0.4076 0.5072 0.4907 0.4923 0.4925 8.36%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.465 0.425 0.40 0.37 0.39 0.39 0.415 -
P/RPS 0.13 0.11 0.11 0.11 0.11 0.12 0.13 0.00%
P/EPS 2.63 2.57 2.85 5.07 6.04 5.88 8.38 -53.85%
EY 38.05 38.98 35.11 19.74 16.57 17.00 11.93 116.82%
DY 4.30 4.71 5.00 5.65 5.34 5.36 4.82 -7.33%
P/NAPS 0.34 0.31 0.40 0.30 0.32 0.32 0.36 -3.74%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 13/03/12 29/12/11 -
Price 0.595 0.46 0.38 0.39 0.38 0.38 0.40 -
P/RPS 0.17 0.12 0.10 0.11 0.11 0.12 0.13 19.60%
P/EPS 3.36 2.78 2.71 5.34 5.88 5.73 8.08 -44.31%
EY 29.73 36.02 36.96 18.72 17.00 17.45 12.38 79.42%
DY 3.36 4.35 5.26 5.36 5.49 5.50 5.00 -23.29%
P/NAPS 0.43 0.33 0.38 0.31 0.32 0.31 0.35 14.72%

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