[POHUAT] QoQ TTM Result on 31-Jul-2015 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
14-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 24.41%
YoY- 47.34%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 510,198 499,898 453,933 421,870 398,492 386,758 377,173 22.33%
PBT 53,717 53,592 47,373 40,829 33,048 31,146 28,253 53.53%
Tax -9,837 -9,072 -8,795 -6,892 -5,838 -5,841 -4,781 61.84%
NP 43,880 44,520 38,578 33,937 27,210 25,305 23,472 51.81%
-
NP to SH 44,492 45,144 39,186 34,384 27,638 25,667 23,803 51.79%
-
Tax Rate 18.31% 16.93% 18.57% 16.88% 17.67% 18.75% 16.92% -
Total Cost 466,318 455,378 415,355 387,933 371,282 361,453 353,701 20.25%
-
Net Worth 216,515 221,948 213,615 196,500 189,075 185,862 171,681 16.74%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 15,999 14,943 10,672 11,743 11,759 8,554 8,554 51.86%
Div Payout % 35.96% 33.10% 27.24% 34.15% 42.55% 33.33% 35.94% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 216,515 221,948 213,615 196,500 189,075 185,862 171,681 16.74%
NOSH 213,021 213,534 213,337 106,706 106,816 106,762 106,753 58.56%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 8.60% 8.91% 8.50% 8.04% 6.83% 6.54% 6.22% -
ROE 20.55% 20.34% 18.34% 17.50% 14.62% 13.81% 13.86% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 239.50 234.11 212.78 395.35 373.06 362.26 353.31 -22.85%
EPS 20.89 21.14 18.37 32.22 25.87 24.04 22.30 -4.26%
DPS 7.51 7.00 5.00 11.00 11.00 8.00 8.00 -4.12%
NAPS 1.0164 1.0394 1.0013 1.8415 1.7701 1.7409 1.6082 -26.37%
Adjusted Per Share Value based on latest NOSH - 106,706
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 183.33 179.63 163.11 151.59 143.19 138.97 135.53 22.33%
EPS 15.99 16.22 14.08 12.36 9.93 9.22 8.55 51.85%
DPS 5.75 5.37 3.83 4.22 4.23 3.07 3.07 52.00%
NAPS 0.778 0.7975 0.7676 0.7061 0.6794 0.6679 0.6169 16.74%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.51 1.68 1.49 2.82 1.99 1.75 1.33 -
P/RPS 0.63 0.72 0.70 0.71 0.53 0.48 0.38 40.12%
P/EPS 7.23 7.95 8.11 8.75 7.69 7.28 5.96 13.75%
EY 13.83 12.58 12.33 11.43 13.00 13.74 16.76 -12.03%
DY 4.97 4.17 3.36 3.90 5.53 4.57 6.02 -12.00%
P/NAPS 1.49 1.62 1.49 1.53 1.12 1.01 0.83 47.76%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 22/03/16 31/12/15 14/09/15 29/06/15 19/03/15 24/12/14 -
Price 1.54 1.46 2.05 2.90 2.10 2.30 1.30 -
P/RPS 0.64 0.62 0.96 0.73 0.56 0.63 0.37 44.14%
P/EPS 7.37 6.91 11.16 9.00 8.12 9.57 5.83 16.93%
EY 13.56 14.48 8.96 11.11 12.32 10.45 17.15 -14.50%
DY 4.88 4.79 2.44 3.79 5.24 3.48 6.15 -14.30%
P/NAPS 1.52 1.40 2.05 1.57 1.19 1.32 0.81 52.19%

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