[POHUAT] QoQ TTM Result on 31-Oct-2011 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

29-Dec-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

31-Oct-2011 [#4]

Profit Trend

QoQ- -6.57%

YoY- -47.93%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
TTM Result
Revenue	375,177	367,530	349,930	359,290	370,879	366,130	365,298	1.79%
YoY %	2.08%	5.03%	-2.61%	-3.12%	1.30%	0.23%	-	-
Horiz. %	102.70%	100.61%	95.79%	98.36%	101.53%	100.23%	100.00%	-
PBT	6,910	5,532	5,519	3,765	6,697	7,995	10,384	-23.79%
YoY %	24.91%	0.24%	46.59%	-43.78%	-16.24%	-23.01%	-	-
Horiz. %	66.54%	53.27%	53.15%	36.26%	64.49%	76.99%	100.00%	-
Tax	898	1,465	1,699	1,881	-696	-1,065	-1,566	-
YoY %	-38.70%	-13.77%	-9.68%	370.26%	34.65%	31.99%	-	-
Horiz. %	-57.34%	-93.55%	-108.49%	-120.11%	44.44%	68.01%	100.00%	-
NP	7,808	6,997	7,218	5,646	6,001	6,930	8,818	-7.79%
YoY %	11.59%	-3.06%	27.84%	-5.92%	-13.41%	-21.41%	-	-
Horiz. %	88.55%	79.35%	81.86%	64.03%	68.05%	78.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,884	6,994	7,154	5,585	5,978	6,952	8,812	-7.15%
YoY %	12.73%	-2.24%	28.09%	-6.57%	-14.01%	-21.11%	-	-
Horiz. %	89.47%	79.37%	81.18%	63.38%	67.84%	78.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.00%	-26.48%	-30.78%	-49.96%	10.39%	13.32%	15.08%	-
YoY %	50.91%	13.97%	38.39%	-580.85%	-22.00%	-11.67%	-	-
Horiz. %	-86.21%	-175.60%	-204.11%	-331.30%	68.90%	88.33%	100.00%	-
Total Cost	367,369	360,533	342,712	353,644	364,878	359,200	356,480	2.02%
YoY %	1.90%	5.20%	-3.09%	-3.08%	1.58%	0.76%	-	-
Horiz. %	103.05%	101.14%	96.14%	99.20%	102.36%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,408	130,037	130,466	130,524	128,476	125,050	130,766	1.84%
YoY %	3.36%	-0.33%	-0.04%	1.59%	2.74%	-4.37%	-	-
Horiz. %	102.79%	99.44%	99.77%	99.81%	98.25%	95.63%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Dividend
Div	2,256	2,256	2,256	2,256	2,268	2,268	2,268	-0.35%
YoY %	0.00%	0.00%	0.00%	-0.53%	0.00%	0.00%	-	-
Horiz. %	99.47%	99.47%	99.47%	99.47%	100.00%	100.00%	100.00%	-
Div Payout %	28.62%	32.26%	31.54%	40.40%	37.95%	32.64%	25.75%	-
YoY %	-11.28%	2.28%	-21.93%	6.46%	16.27%	26.76%	-	-
Horiz. %	111.15%	125.28%	122.49%	156.89%	147.38%	126.76%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Equity
Net Worth	134,408	130,037	130,466	130,524	128,476	125,050	130,766	1.84%
YoY %	3.36%	-0.33%	-0.04%	1.59%	2.74%	-4.37%	-	-
Horiz. %	102.79%	99.44%	99.77%	99.81%	98.25%	95.63%	100.00%	-
NOSH	107,967	108,247	107,912	112,822	113,384	112,658	112,758	-2.85%
YoY %	-0.26%	0.31%	-4.35%	-0.50%	0.64%	-0.09%	-	-
Horiz. %	95.75%	96.00%	95.70%	100.06%	100.56%	99.91%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Ratio Analysis
NP Margin	2.08%	1.90%	2.06%	1.57%	1.62%	1.89%	2.41%	-
YoY %	9.47%	-7.77%	31.21%	-3.09%	-14.29%	-21.58%	-	-
Horiz. %	86.31%	78.84%	85.48%	65.15%	67.22%	78.42%	100.00%	-
ROE	5.87%	5.38%	5.48%	4.28%	4.65%	5.56%	6.74%	-
YoY %	9.11%	-1.82%	28.04%	-7.96%	-16.37%	-17.51%	-	-
Horiz. %	87.09%	79.82%	81.31%	63.50%	68.99%	82.49%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Per Share
RPS	347.49	339.53	324.27	318.46	327.10	324.99	323.96	4.78%
YoY %	2.34%	4.71%	1.82%	-2.64%	0.65%	0.32%	-	-
Horiz. %	107.26%	104.81%	100.10%	98.30%	100.97%	100.32%	100.00%	-
EPS	7.30	6.46	6.63	4.95	5.27	6.17	7.81	-4.40%
YoY %	13.00%	-2.56%	33.94%	-6.07%	-14.59%	-21.00%	-	-
Horiz. %	93.47%	82.71%	84.89%	63.38%	67.48%	79.00%	100.00%	-
DPS	2.09	2.08	2.09	2.00	2.00	2.00	2.00	2.98%
YoY %	0.48%	-0.48%	4.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.50%	104.00%	104.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2449	1.2013	1.209	1.1569	1.1331	1.11	1.1597	4.84%
YoY %	3.63%	-0.64%	4.50%	2.10%	2.08%	-4.29%	-	-
Horiz. %	107.35%	103.59%	104.25%	99.76%	97.71%	95.71%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 112,822
RPS	134.81	132.06	125.74	129.10	133.27	131.56	131.26	1.79%
YoY %	2.08%	5.03%	-2.60%	-3.13%	1.30%	0.23%	-	-
Horiz. %	102.70%	100.61%	95.79%	98.35%	101.53%	100.23%	100.00%	-
EPS	2.83	2.51	2.57	2.01	2.15	2.50	3.17	-7.29%
YoY %	12.75%	-2.33%	27.86%	-6.51%	-14.00%	-21.14%	-	-
Horiz. %	89.27%	79.18%	81.07%	63.41%	67.82%	78.86%	100.00%	-
DPS	0.81	0.81	0.81	0.81	0.82	0.82	0.82	-0.81%
YoY %	0.00%	0.00%	0.00%	-1.22%	0.00%	0.00%	-	-
Horiz. %	98.78%	98.78%	98.78%	98.78%	100.00%	100.00%	100.00%	-
NAPS	0.483	0.4673	0.4688	0.469	0.4616	0.4493	0.4699	1.85%
YoY %	3.36%	-0.32%	-0.04%	1.60%	2.74%	-4.38%	-	-
Horiz. %	102.79%	99.45%	99.77%	99.81%	98.23%	95.62%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	-
Price	0.37	0.39	0.39	0.415	0.42	0.49	0.45	-
P/RPS	0.11	0.11	0.12	0.13	0.13	0.15	0.14	-14.86%
YoY %	0.00%	-8.33%	-7.69%	0.00%	-13.33%	7.14%	-	-
Horiz. %	78.57%	78.57%	85.71%	92.86%	92.86%	107.14%	100.00%	-
P/EPS	5.07	6.04	5.88	8.38	7.97	7.94	5.76	-8.16%
YoY %	-16.06%	2.72%	-29.83%	5.14%	0.38%	37.85%	-	-
Horiz. %	88.02%	104.86%	102.08%	145.49%	138.37%	137.85%	100.00%	-
EY	19.74	16.57	17.00	11.93	12.55	12.59	17.37	8.90%
YoY %	19.13%	-2.53%	42.50%	-4.94%	-0.32%	-27.52%	-	-
Horiz. %	113.64%	95.39%	97.87%	68.68%	72.25%	72.48%	100.00%	-
DY	5.65	5.34	5.36	4.82	4.76	4.08	4.44	17.44%
YoY %	5.81%	-0.37%	11.20%	1.26%	16.67%	-8.11%	-	-
Horiz. %	127.25%	120.27%	120.72%	108.56%	107.21%	91.89%	100.00%	-
P/NAPS	0.30	0.32	0.32	0.36	0.37	0.44	0.39	-16.06%
YoY %	-6.25%	0.00%	-11.11%	-2.70%	-15.91%	12.82%	-	-
Horiz. %	76.92%	82.05%	82.05%	92.31%	94.87%	112.82%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	27/09/12	28/06/12	13/03/12	29/12/11	29/09/11	23/06/11	22/03/11	-
Price	0.39	0.38	0.38	0.40	0.40	0.45	0.45	-
P/RPS	0.11	0.11	0.12	0.13	0.12	0.14	0.14	-14.86%
YoY %	0.00%	-8.33%	-7.69%	8.33%	-14.29%	0.00%	-	-
Horiz. %	78.57%	78.57%	85.71%	92.86%	85.71%	100.00%	100.00%	-
P/EPS	5.34	5.88	5.73	8.08	7.59	7.29	5.76	-4.92%
YoY %	-9.18%	2.62%	-29.08%	6.46%	4.12%	26.56%	-	-
Horiz. %	92.71%	102.08%	99.48%	140.28%	131.77%	126.56%	100.00%	-
EY	18.72	17.00	17.45	12.38	13.18	13.71	17.37	5.12%
YoY %	10.12%	-2.58%	40.95%	-6.07%	-3.87%	-21.07%	-	-
Horiz. %	107.77%	97.87%	100.46%	71.27%	75.88%	78.93%	100.00%	-
DY	5.36	5.49	5.50	5.00	5.00	4.44	4.44	13.38%
YoY %	-2.37%	-0.18%	10.00%	0.00%	12.61%	0.00%	-	-
Horiz. %	120.72%	123.65%	123.87%	112.61%	112.61%	100.00%	100.00%	-
P/NAPS	0.31	0.32	0.31	0.35	0.35	0.41	0.39	-14.20%
YoY %	-3.12%	3.23%	-11.43%	0.00%	-14.63%	5.13%	-	-
Horiz. %	79.49%	82.05%	79.49%	89.74%	89.74%	105.13%	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