[POHUAT] QoQ TTM Result on 31-Oct-2012 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 92.39%
YoY- 171.58%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 369,094 380,392 402,320 392,019 375,177 367,530 349,930 3.62%
PBT 18,967 22,221 20,654 16,924 6,910 5,532 5,519 127.90%
Tax -4,254 -3,526 -3,186 -2,082 898 1,465 1,699 -
NP 14,713 18,695 17,468 14,842 7,808 6,997 7,218 60.83%
-
NP to SH 14,875 18,917 17,728 15,168 7,884 6,994 7,154 62.97%
-
Tax Rate 22.43% 15.87% 15.43% 12.30% -13.00% -26.48% -30.78% -
Total Cost 354,381 361,697 384,852 377,177 367,369 360,533 342,712 2.25%
-
Net Worth 146,733 147,201 148,519 108,008 134,408 130,037 130,466 8.15%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 2,160 2,160 2,160 2,160 2,256 2,256 2,256 -2.85%
Div Payout % 14.52% 11.42% 12.19% 14.24% 28.62% 32.26% 31.54% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 146,733 147,201 148,519 108,008 134,408 130,037 130,466 8.15%
NOSH 106,722 106,923 107,002 108,008 107,967 108,247 107,912 -0.73%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.99% 4.91% 4.34% 3.79% 2.08% 1.90% 2.06% -
ROE 10.14% 12.85% 11.94% 14.04% 5.87% 5.38% 5.48% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 345.84 355.76 375.99 362.95 347.49 339.53 324.27 4.39%
EPS 13.94 17.69 16.57 14.04 7.30 6.46 6.63 64.19%
DPS 2.00 2.00 2.00 2.00 2.09 2.08 2.09 -2.89%
NAPS 1.3749 1.3767 1.388 1.00 1.2449 1.2013 1.209 8.95%
Adjusted Per Share Value based on latest NOSH - 108,008
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 132.62 136.68 144.56 140.86 134.81 132.06 125.74 3.61%
EPS 5.34 6.80 6.37 5.45 2.83 2.51 2.57 62.90%
DPS 0.78 0.78 0.78 0.78 0.81 0.81 0.81 -2.48%
NAPS 0.5272 0.5289 0.5337 0.3881 0.483 0.4673 0.4688 8.14%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.595 0.465 0.425 0.40 0.37 0.39 0.39 -
P/RPS 0.17 0.13 0.11 0.11 0.11 0.11 0.12 26.16%
P/EPS 4.27 2.63 2.57 2.85 5.07 6.04 5.88 -19.22%
EY 23.43 38.05 38.98 35.11 19.74 16.57 17.00 23.87%
DY 3.36 4.30 4.71 5.00 5.65 5.34 5.36 -26.77%
P/NAPS 0.43 0.34 0.31 0.40 0.30 0.32 0.32 21.79%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 28/06/12 13/03/12 -
Price 0.61 0.595 0.46 0.38 0.39 0.38 0.38 -
P/RPS 0.18 0.17 0.12 0.10 0.11 0.11 0.12 31.06%
P/EPS 4.38 3.36 2.78 2.71 5.34 5.88 5.73 -16.41%
EY 22.85 29.73 36.02 36.96 18.72 17.00 17.45 19.71%
DY 3.28 3.36 4.35 5.26 5.36 5.49 5.50 -29.17%
P/NAPS 0.44 0.43 0.33 0.38 0.31 0.32 0.31 26.32%

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