[POHUAT] QoQ TTM Result on 31-Oct-2018 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

12-Dec-2018

Admission Sponsor

Sponsor

Financial Year

31-Oct-2018

Quarter

31-Oct-2018 [#4]

Profit Trend

QoQ- 6.84%

YoY- -15.48%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
TTM Result
Revenue	698,424	678,576	657,093	621,926	604,102	610,584	612,701	9.14%
YoY %	2.92%	3.27%	5.65%	2.95%	-1.06%	-0.35%	-	-
Horiz. %	113.99%	110.75%	107.25%	101.51%	98.60%	99.65%	100.00%	-
PBT	70,602	67,291	67,965	57,529	52,987	54,158	55,724	17.13%
YoY %	4.92%	-0.99%	18.14%	8.57%	-2.16%	-2.81%	-	-
Horiz. %	126.70%	120.76%	121.97%	103.24%	95.09%	97.19%	100.00%	-
Tax	-13,407	-12,161	-11,538	-10,263	-8,562	-9,457	-11,367	11.66%
YoY %	-10.25%	-5.40%	-12.42%	-19.87%	9.46%	16.80%	-	-
Horiz. %	117.95%	106.99%	101.50%	90.29%	75.32%	83.20%	100.00%	-
NP	57,195	55,130	56,427	47,266	44,425	44,701	44,357	18.52%
YoY %	3.75%	-2.30%	19.38%	6.40%	-0.62%	0.78%	-	-
Horiz. %	128.94%	124.29%	127.21%	106.56%	100.15%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,927	54,858	56,161	47,138	44,119	44,575	44,341	18.17%
YoY %	3.77%	-2.32%	19.14%	6.84%	-1.02%	0.53%	-	-
Horiz. %	128.38%	123.72%	126.66%	106.31%	99.50%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.99%	18.07%	16.98%	17.84%	16.16%	17.46%	20.40%	-
YoY %	5.09%	6.42%	-4.82%	10.40%	-7.45%	-14.41%	-	-
Horiz. %	93.09%	88.58%	83.24%	87.45%	79.22%	85.59%	100.00%	-
Total Cost	641,229	623,446	600,666	574,660	559,677	565,883	568,344	8.40%
YoY %	2.85%	3.79%	4.53%	2.68%	-1.10%	-0.43%	-	-
Horiz. %	112.82%	109.70%	105.69%	101.11%	98.48%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,746	336,757	330,033	316,985	298,476	297,905	287,555	13.11%
YoY %	2.67%	2.04%	4.12%	6.20%	0.19%	3.60%	-	-
Horiz. %	120.24%	117.11%	114.77%	110.23%	103.80%	103.60%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Dividend
Div	13,224	8,797	8,782	8,782	10,801	17,210	12,818	2.10%
YoY %	50.32%	0.17%	0.00%	-18.69%	-37.24%	34.26%	-	-
Horiz. %	103.17%	68.63%	68.51%	68.51%	84.26%	134.26%	100.00%	-
Div Payout %	23.23%	16.04%	15.64%	18.63%	24.48%	38.61%	28.91%	-
YoY %	44.83%	2.56%	-16.05%	-23.90%	-36.60%	33.55%	-	-
Horiz. %	80.35%	55.48%	54.10%	64.44%	84.68%	133.55%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Equity
Net Worth	345,746	336,757	330,033	316,985	298,476	297,905	287,555	13.11%
YoY %	2.67%	2.04%	4.12%	6.20%	0.19%	3.60%	-	-
Horiz. %	120.24%	117.11%	114.77%	110.23%	103.80%	103.60%	100.00%	-
NOSH	236,739	233,928	233,232	233,232	233,232	233,232	233,016	1.06%
YoY %	1.20%	0.30%	0.00%	0.00%	0.00%	0.09%	-	-
Horiz. %	101.60%	100.39%	100.09%	100.09%	100.09%	100.09%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Ratio Analysis
NP Margin	8.19%	8.12%	8.59%	7.60%	7.35%	7.32%	7.24%	-
YoY %	0.86%	-5.47%	13.03%	3.40%	0.41%	1.10%	-	-
Horiz. %	113.12%	112.15%	118.65%	104.97%	101.52%	101.10%	100.00%	-
ROE	16.46%	16.29%	17.02%	14.87%	14.78%	14.96%	15.42%	-
YoY %	1.04%	-4.29%	14.46%	0.61%	-1.20%	-2.98%	-	-
Horiz. %	106.74%	105.64%	110.38%	96.43%	95.85%	97.02%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Per Share
RPS	315.57	308.00	298.81	283.25	275.14	278.09	279.21	8.52%
YoY %	2.46%	3.08%	5.49%	2.95%	-1.06%	-0.40%	-	-
Horiz. %	113.02%	110.31%	107.02%	101.45%	98.54%	99.60%	100.00%	-
EPS	25.72	24.90	25.54	21.47	20.09	20.30	20.21	17.48%
YoY %	3.29%	-2.51%	18.96%	6.87%	-1.03%	0.45%	-	-
Horiz. %	127.26%	123.21%	126.37%	106.23%	99.41%	100.45%	100.00%	-
DPS	6.00	4.00	4.00	4.00	4.92	7.84	5.84	1.82%
YoY %	50.00%	0.00%	0.00%	-18.70%	-37.24%	34.25%	-	-
Horiz. %	102.74%	68.49%	68.49%	68.49%	84.25%	134.25%	100.00%	-
NAPS	1.5622	1.5285	1.5008	1.4437	1.3594	1.3568	1.3104	12.46%
YoY %	2.20%	1.85%	3.96%	6.20%	0.19%	3.54%	-	-
Horiz. %	119.22%	116.64%	114.53%	110.17%	103.74%	103.54%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 233,232
RPS	250.96	243.83	236.11	223.47	217.07	219.40	220.16	9.14%
YoY %	2.92%	3.27%	5.66%	2.95%	-1.06%	-0.35%	-	-
Horiz. %	113.99%	110.75%	107.24%	101.50%	98.60%	99.65%	100.00%	-
EPS	20.46	19.71	20.18	16.94	15.85	16.02	15.93	18.21%
YoY %	3.81%	-2.33%	19.13%	6.88%	-1.06%	0.56%	-	-
Horiz. %	128.44%	123.73%	126.68%	106.34%	99.50%	100.56%	100.00%	-
DPS	4.75	3.16	3.16	3.16	3.88	6.18	4.61	2.02%
YoY %	50.32%	0.00%	0.00%	-18.56%	-37.22%	34.06%	-	-
Horiz. %	103.04%	68.55%	68.55%	68.55%	84.16%	134.06%	100.00%	-
NAPS	1.2424	1.2101	1.1859	1.139	1.0725	1.0704	1.0333	13.11%
YoY %	2.67%	2.04%	4.12%	6.20%	0.20%	3.59%	-	-
Horiz. %	120.24%	117.11%	114.77%	110.23%	103.79%	103.59%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	-
Price	1.50	1.54	1.51	1.46	1.49	1.23	1.56	-
P/RPS	0.48	0.50	0.51	0.52	0.54	0.44	0.56	-9.79%
YoY %	-4.00%	-1.96%	-1.92%	-3.70%	22.73%	-21.43%	-	-
Horiz. %	85.71%	89.29%	91.07%	92.86%	96.43%	78.57%	100.00%	-
P/EPS	5.83	6.18	5.91	6.80	7.42	6.06	7.72	-17.11%
YoY %	-5.66%	4.57%	-13.09%	-8.36%	22.44%	-21.50%	-	-
Horiz. %	75.52%	80.05%	76.55%	88.08%	96.11%	78.50%	100.00%	-
EY	17.15	16.17	16.91	14.70	13.49	16.51	12.95	20.65%
YoY %	6.06%	-4.38%	15.03%	8.97%	-18.29%	27.49%	-	-
Horiz. %	132.43%	124.86%	130.58%	113.51%	104.17%	127.49%	100.00%	-
DY	4.00	2.60	2.65	2.74	3.30	6.37	3.74	4.59%
YoY %	53.85%	-1.89%	-3.28%	-16.97%	-48.19%	70.32%	-	-
Horiz. %	106.95%	69.52%	70.86%	73.26%	88.24%	170.32%	100.00%	-
P/NAPS	0.96	1.01	1.01	1.01	1.10	0.91	1.19	-13.37%
YoY %	-4.95%	0.00%	0.00%	-8.18%	20.88%	-23.53%	-	-
Horiz. %	80.67%	84.87%	84.87%	84.87%	92.44%	76.47%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	20/09/19	27/06/19	15/03/19	12/12/18	26/09/18	26/06/18	19/03/18	-
Price	1.57	1.56	1.60	1.48	1.43	1.28	1.52	-
P/RPS	0.50	0.51	0.54	0.52	0.52	0.46	0.54	-5.01%
YoY %	-1.96%	-5.56%	3.85%	0.00%	13.04%	-14.81%	-	-
Horiz. %	92.59%	94.44%	100.00%	96.30%	96.30%	85.19%	100.00%	-
P/EPS	6.10	6.27	6.26	6.89	7.12	6.30	7.52	-13.05%
YoY %	-2.71%	0.16%	-9.14%	-3.23%	13.02%	-16.22%	-	-
Horiz. %	81.12%	83.38%	83.24%	91.62%	94.68%	83.78%	100.00%	-
EY	16.38	15.96	15.96	14.51	14.05	15.86	13.29	14.99%
YoY %	2.63%	0.00%	9.99%	3.27%	-11.41%	19.34%	-	-
Horiz. %	123.25%	120.09%	120.09%	109.18%	105.72%	119.34%	100.00%	-
DY	3.82	2.56	2.50	2.70	3.44	6.12	3.84	-0.34%
YoY %	49.22%	2.40%	-7.41%	-21.51%	-43.79%	59.38%	-	-
Horiz. %	99.48%	66.67%	65.10%	70.31%	89.58%	159.38%	100.00%	-
P/NAPS	1.00	1.02	1.07	1.03	1.05	0.94	1.16	-9.44%
YoY %	-1.96%	-4.67%	3.88%	-1.90%	11.70%	-18.97%	-	-
Horiz. %	86.21%	87.93%	92.24%	88.79%	90.52%	81.03%	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