[POHUAT] QoQ TTM Result on 31-Jul-2018 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

26-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

31-Jul-2018 [#3]

Profit Trend

QoQ- -1.02%

YoY- -22.58%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
TTM Result
Revenue	678,576	657,093	621,926	604,102	610,584	612,701	614,269	6.88%
YoY %	3.27%	5.65%	2.95%	-1.06%	-0.35%	-0.26%	-	-
Horiz. %	110.47%	106.97%	101.25%	98.34%	99.40%	99.74%	100.00%	-
PBT	67,291	67,965	57,529	52,987	54,158	55,724	67,214	0.07%
YoY %	-0.99%	18.14%	8.57%	-2.16%	-2.81%	-17.09%	-	-
Horiz. %	100.11%	101.12%	85.59%	78.83%	80.58%	82.91%	100.00%	-
Tax	-12,161	-11,538	-10,263	-8,562	-9,457	-11,367	-11,437	4.18%
YoY %	-5.40%	-12.42%	-19.87%	9.46%	16.80%	0.61%	-	-
Horiz. %	106.33%	100.88%	89.74%	74.86%	82.69%	99.39%	100.00%	-
NP	55,130	56,427	47,266	44,425	44,701	44,357	55,777	-0.77%
YoY %	-2.30%	19.38%	6.40%	-0.62%	0.78%	-20.47%	-	-
Horiz. %	98.84%	101.17%	84.74%	79.65%	80.14%	79.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,858	56,161	47,138	44,119	44,575	44,341	55,771	-1.09%
YoY %	-2.32%	19.14%	6.84%	-1.02%	0.53%	-20.49%	-	-
Horiz. %	98.36%	100.70%	84.52%	79.11%	79.93%	79.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.07%	16.98%	17.84%	16.16%	17.46%	20.40%	17.02%	-
YoY %	6.42%	-4.82%	10.40%	-7.45%	-14.41%	19.86%	-	-
Horiz. %	106.17%	99.76%	104.82%	94.95%	102.59%	119.86%	100.00%	-
Total Cost	623,446	600,666	574,660	559,677	565,883	568,344	558,492	7.63%
YoY %	3.79%	4.53%	2.68%	-1.10%	-0.43%	1.76%	-	-
Horiz. %	111.63%	107.55%	102.89%	100.21%	101.32%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,757	330,033	316,985	298,476	297,905	287,555	284,985	11.80%
YoY %	2.04%	4.12%	6.20%	0.19%	3.60%	0.90%	-	-
Horiz. %	118.17%	115.81%	111.23%	104.73%	104.53%	100.90%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Dividend
Div	8,797	8,782	8,782	10,801	17,210	12,818	17,088	-35.84%
YoY %	0.17%	0.00%	-18.69%	-37.24%	34.26%	-24.99%	-	-
Horiz. %	51.48%	51.39%	51.39%	63.21%	100.71%	75.01%	100.00%	-
Div Payout %	16.04%	15.64%	18.63%	24.48%	38.61%	28.91%	30.64%	-
YoY %	2.56%	-16.05%	-23.90%	-36.60%	33.55%	-5.65%	-	-
Horiz. %	52.35%	51.04%	60.80%	79.90%	126.01%	94.35%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Equity
Net Worth	336,757	330,033	316,985	298,476	297,905	287,555	284,985	11.80%
YoY %	2.04%	4.12%	6.20%	0.19%	3.60%	0.90%	-	-
Horiz. %	118.17%	115.81%	111.23%	104.73%	104.53%	100.90%	100.00%	-
NOSH	233,928	233,232	233,232	233,232	233,232	233,016	213,664	6.24%
YoY %	0.30%	0.00%	0.00%	0.00%	0.09%	9.06%	-	-
Horiz. %	109.48%	109.16%	109.16%	109.16%	109.16%	109.06%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Ratio Analysis
NP Margin	8.12%	8.59%	7.60%	7.35%	7.32%	7.24%	9.08%	-
YoY %	-5.47%	13.03%	3.40%	0.41%	1.10%	-20.26%	-	-
Horiz. %	89.43%	94.60%	83.70%	80.95%	80.62%	79.74%	100.00%	-
ROE	16.29%	17.02%	14.87%	14.78%	14.96%	15.42%	19.57%	-
YoY %	-4.29%	14.46%	0.61%	-1.20%	-2.98%	-21.21%	-	-
Horiz. %	83.24%	86.97%	75.98%	75.52%	76.44%	78.79%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Per Share
RPS	308.00	298.81	283.25	275.14	278.09	279.21	287.49	4.71%
YoY %	3.08%	5.49%	2.95%	-1.06%	-0.40%	-2.88%	-	-
Horiz. %	107.13%	103.94%	98.53%	95.70%	96.73%	97.12%	100.00%	-
EPS	24.90	25.54	21.47	20.09	20.30	20.21	26.10	-3.09%
YoY %	-2.51%	18.96%	6.87%	-1.03%	0.45%	-22.57%	-	-
Horiz. %	95.40%	97.85%	82.26%	76.97%	77.78%	77.43%	100.00%	-
DPS	4.00	4.00	4.00	4.92	7.84	5.84	8.00	-37.08%
YoY %	0.00%	0.00%	-18.70%	-37.24%	34.25%	-27.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	61.50%	98.00%	73.00%	100.00%	-
NAPS	1.5285	1.5008	1.4437	1.3594	1.3568	1.3104	1.3338	9.53%
YoY %	1.85%	3.96%	6.20%	0.19%	3.54%	-1.75%	-	-
Horiz. %	114.60%	112.52%	108.24%	101.92%	101.72%	98.25%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 233,232
RPS	243.83	236.11	223.47	217.07	219.40	220.16	220.72	6.88%
YoY %	3.27%	5.66%	2.95%	-1.06%	-0.35%	-0.25%	-	-
Horiz. %	110.47%	106.97%	101.25%	98.35%	99.40%	99.75%	100.00%	-
EPS	19.71	20.18	16.94	15.85	16.02	15.93	20.04	-1.10%
YoY %	-2.33%	19.13%	6.88%	-1.06%	0.56%	-20.51%	-	-
Horiz. %	98.35%	100.70%	84.53%	79.09%	79.94%	79.49%	100.00%	-
DPS	3.16	3.16	3.16	3.88	6.18	4.61	6.14	-35.85%
YoY %	0.00%	0.00%	-18.56%	-37.22%	34.06%	-24.92%	-	-
Horiz. %	51.47%	51.47%	51.47%	63.19%	100.65%	75.08%	100.00%	-
NAPS	1.2101	1.1859	1.139	1.0725	1.0704	1.0333	1.024	11.80%
YoY %	2.04%	4.12%	6.20%	0.20%	3.59%	0.91%	-	-
Horiz. %	118.17%	115.81%	111.23%	104.74%	104.53%	100.91%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	-
Price	1.54	1.51	1.46	1.49	1.23	1.56	2.01	-
P/RPS	0.50	0.51	0.52	0.54	0.44	0.56	0.70	-20.14%
YoY %	-1.96%	-1.92%	-3.70%	22.73%	-21.43%	-20.00%	-	-
Horiz. %	71.43%	72.86%	74.29%	77.14%	62.86%	80.00%	100.00%	-
P/EPS	6.18	5.91	6.80	7.42	6.06	7.72	7.70	-13.67%
YoY %	4.57%	-13.09%	-8.36%	22.44%	-21.50%	0.26%	-	-
Horiz. %	80.26%	76.75%	88.31%	96.36%	78.70%	100.26%	100.00%	-
EY	16.17	16.91	14.70	13.49	16.51	12.95	12.99	15.76%
YoY %	-4.38%	15.03%	8.97%	-18.29%	27.49%	-0.31%	-	-
Horiz. %	124.48%	130.18%	113.16%	103.85%	127.10%	99.69%	100.00%	-
DY	2.60	2.65	2.74	3.30	6.37	3.74	3.98	-24.77%
YoY %	-1.89%	-3.28%	-16.97%	-48.19%	70.32%	-6.03%	-	-
Horiz. %	65.33%	66.58%	68.84%	82.91%	160.05%	93.97%	100.00%	-
P/NAPS	1.01	1.01	1.01	1.10	0.91	1.19	1.51	-23.57%
YoY %	0.00%	0.00%	-8.18%	20.88%	-23.53%	-21.19%	-	-
Horiz. %	66.89%	66.89%	66.89%	72.85%	60.26%	78.81%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	27/06/19	15/03/19	12/12/18	26/09/18	26/06/18	19/03/18	20/12/17	-
Price	1.56	1.60	1.48	1.43	1.28	1.52	1.75	-
P/RPS	0.51	0.54	0.52	0.52	0.46	0.54	0.61	-11.28%
YoY %	-5.56%	3.85%	0.00%	13.04%	-14.81%	-11.48%	-	-
Horiz. %	83.61%	88.52%	85.25%	85.25%	75.41%	88.52%	100.00%	-
P/EPS	6.27	6.26	6.89	7.12	6.30	7.52	6.70	-4.33%
YoY %	0.16%	-9.14%	-3.23%	13.02%	-16.22%	12.24%	-	-
Horiz. %	93.58%	93.43%	102.84%	106.27%	94.03%	112.24%	100.00%	-
EY	15.96	15.96	14.51	14.05	15.86	13.29	14.92	4.60%
YoY %	0.00%	9.99%	3.27%	-11.41%	19.34%	-10.92%	-	-
Horiz. %	106.97%	106.97%	97.25%	94.17%	106.30%	89.08%	100.00%	-
DY	2.56	2.50	2.70	3.44	6.12	3.84	4.57	-32.11%
YoY %	2.40%	-7.41%	-21.51%	-43.79%	59.38%	-15.97%	-	-
Horiz. %	56.02%	54.70%	59.08%	75.27%	133.92%	84.03%	100.00%	-
P/NAPS	1.02	1.07	1.03	1.05	0.94	1.16	1.31	-15.40%
YoY %	-4.67%	3.88%	-1.90%	11.70%	-18.97%	-11.45%	-	-
Horiz. %	77.86%	81.68%	78.63%	80.15%	71.76%	88.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos