[POHUAT] QoQ TTM Result on 31-Oct-2003 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- -50.15%
YoY- -48.0%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 275,897 233,061 206,497 191,863 182,487 178,789 166,409 40.12%
PBT 8,978 8,563 10,281 11,169 12,980 13,658 12,667 -20.52%
Tax -7,037 -6,614 -7,085 -7,039 -4,695 -4,985 -4,015 45.41%
NP 1,941 1,949 3,196 4,130 8,285 8,673 8,652 -63.11%
-
NP to SH 1,941 1,949 3,196 4,130 8,285 8,673 8,652 -63.11%
-
Tax Rate 78.38% 77.24% 68.91% 63.02% 36.17% 36.50% 31.70% -
Total Cost 273,956 231,112 203,301 187,733 174,202 170,116 157,757 44.52%
-
Net Worth 99,816 97,903 97,965 246,306 90,579 89,332 86,824 9.75%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 1,249 919 919 919 1,839 919 919 22.71%
Div Payout % 64.39% 47.18% 28.77% 22.27% 22.20% 10.61% 10.63% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 99,816 97,903 97,965 246,306 90,579 89,332 86,824 9.75%
NOSH 86,796 86,640 86,694 246,306 45,979 46,047 45,938 52.89%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 0.70% 0.84% 1.55% 2.15% 4.54% 4.85% 5.20% -
ROE 1.94% 1.99% 3.26% 1.68% 9.15% 9.71% 9.96% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 317.87 269.00 238.19 77.90 396.89 388.27 362.24 -8.34%
EPS 2.24 2.25 3.69 1.68 18.02 18.83 18.83 -75.84%
DPS 1.44 1.06 1.06 0.37 4.00 2.00 2.00 -19.68%
NAPS 1.15 1.13 1.13 1.00 1.97 1.94 1.89 -28.21%
Adjusted Per Share Value based on latest NOSH - 246,306
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 99.14 83.74 74.20 68.94 65.57 64.24 59.79 40.13%
EPS 0.70 0.70 1.15 1.48 2.98 3.12 3.11 -63.03%
DPS 0.45 0.33 0.33 0.33 0.66 0.33 0.33 22.99%
NAPS 0.3587 0.3518 0.352 0.885 0.3255 0.321 0.312 9.75%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.95 1.11 1.47 1.35 1.53 1.04 1.09 -
P/RPS 0.30 0.41 0.62 1.73 0.39 0.27 0.30 0.00%
P/EPS 42.48 49.34 39.88 80.51 8.49 5.52 5.79 278.03%
EY 2.35 2.03 2.51 1.24 11.78 18.11 17.28 -73.58%
DY 1.52 0.96 0.72 0.28 2.61 1.92 1.83 -11.64%
P/NAPS 0.83 0.98 1.30 1.35 0.78 0.54 0.58 27.01%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 29/06/04 30/03/04 18/02/04 15/09/03 19/06/03 28/03/03 -
Price 0.80 0.97 1.20 1.45 1.19 1.36 1.06 -
P/RPS 0.25 0.36 0.50 1.86 0.30 0.35 0.29 -9.42%
P/EPS 35.77 43.12 32.55 86.48 6.60 7.22 5.63 243.42%
EY 2.80 2.32 3.07 1.16 15.14 13.85 17.77 -70.85%
DY 1.80 1.09 0.88 0.26 3.36 1.47 1.89 -3.20%
P/NAPS 0.70 0.86 1.06 1.45 0.60 0.70 0.56 16.05%

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