[POHUAT] QoQ TTM Result on 31-Jul-2014 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
10-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 12.6%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 398,492 386,758 377,173 370,391 372,178 358,499 357,971 7.43%
PBT 33,048 31,146 28,253 24,957 23,184 20,378 19,513 42.22%
Tax -5,838 -5,841 -4,781 -2,106 -2,802 -2,326 -2,936 58.32%
NP 27,210 25,305 23,472 22,851 20,382 18,052 16,577 39.27%
-
NP to SH 27,638 25,667 23,803 23,337 20,725 18,306 16,775 39.62%
-
Tax Rate 17.67% 18.75% 16.92% 8.44% 12.09% 11.41% 15.05% -
Total Cost 371,282 361,453 353,701 347,540 351,796 340,447 341,394 5.77%
-
Net Worth 189,075 185,862 171,681 165,274 166,023 164,721 157,095 13.18%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 11,759 8,554 8,554 8,572 5,355 5,355 5,355 69.18%
Div Payout % 42.55% 33.33% 35.94% 36.74% 25.84% 29.26% 31.93% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 189,075 185,862 171,681 165,274 166,023 164,721 157,095 13.18%
NOSH 106,816 106,762 106,753 107,237 107,029 107,198 107,115 -0.18%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.83% 6.54% 6.22% 6.17% 5.48% 5.04% 4.63% -
ROE 14.62% 13.81% 13.86% 14.12% 12.48% 11.11% 10.68% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 373.06 362.26 353.31 345.39 347.73 334.42 334.19 7.63%
EPS 25.87 24.04 22.30 21.76 19.36 17.08 15.66 39.87%
DPS 11.00 8.00 8.00 8.00 5.00 5.00 5.00 69.39%
NAPS 1.7701 1.7409 1.6082 1.5412 1.5512 1.5366 1.4666 13.39%
Adjusted Per Share Value based on latest NOSH - 107,237
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 143.19 138.97 135.53 133.09 133.73 128.82 128.63 7.43%
EPS 9.93 9.22 8.55 8.39 7.45 6.58 6.03 39.57%
DPS 4.23 3.07 3.07 3.08 1.92 1.92 1.92 69.55%
NAPS 0.6794 0.6679 0.6169 0.5939 0.5966 0.5919 0.5645 13.18%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.99 1.75 1.33 1.33 1.26 1.03 0.735 -
P/RPS 0.53 0.48 0.38 0.39 0.36 0.31 0.22 79.99%
P/EPS 7.69 7.28 5.96 6.11 6.51 6.03 4.69 39.17%
EY 13.00 13.74 16.76 16.36 15.37 16.58 21.31 -28.13%
DY 5.53 4.57 6.02 6.02 3.97 4.85 6.80 -12.90%
P/NAPS 1.12 1.01 0.83 0.86 0.81 0.67 0.50 71.45%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 19/03/15 24/12/14 10/09/14 18/06/14 20/03/14 31/12/13 -
Price 2.10 2.30 1.30 1.39 1.26 1.48 1.00 -
P/RPS 0.56 0.63 0.37 0.40 0.36 0.44 0.30 51.77%
P/EPS 8.12 9.57 5.83 6.39 6.51 8.67 6.39 17.37%
EY 12.32 10.45 17.15 15.66 15.37 11.54 15.66 -14.81%
DY 5.24 3.48 6.15 5.76 3.97 3.38 5.00 3.18%
P/NAPS 1.19 1.32 0.81 0.90 0.81 0.96 0.68 45.36%

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