[POHUAT] YoY Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 26.13%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 604,232 420,372 382,032 379,920 338,716 376,156 337,608 10.18%
PBT 64,876 40,000 28,428 24,968 10,048 3,032 11,888 32.67%
Tax -8,752 -7,644 -3,404 -5,844 -1,428 -700 -1,712 31.23%
NP 56,124 32,356 25,024 19,124 8,620 2,332 10,176 32.90%
-
NP to SH 56,544 32,712 25,256 19,132 8,892 2,616 10,268 32.87%
-
Tax Rate 13.49% 19.11% 11.97% 23.41% 14.21% 23.09% 14.40% -
Total Cost 548,108 388,016 357,008 360,796 330,096 373,824 327,432 8.96%
-
Net Worth 221,948 185,862 164,721 148,519 130,466 130,766 134,392 8.71%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 17,082 - - - - - - -
Div Payout % 30.21% - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 221,948 185,862 164,721 148,519 130,466 130,766 134,392 8.71%
NOSH 213,534 106,762 107,198 107,002 107,912 112,758 113,584 11.08%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.29% 7.70% 6.55% 5.03% 2.54% 0.62% 3.01% -
ROE 25.48% 17.60% 15.33% 12.88% 6.82% 2.00% 7.64% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 282.97 393.75 356.38 355.06 313.88 333.59 297.23 -0.81%
EPS 26.48 30.64 23.56 17.88 8.24 2.32 9.04 19.60%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0394 1.7409 1.5366 1.388 1.209 1.1597 1.1832 -2.13%
Adjusted Per Share Value based on latest NOSH - 107,002
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 228.01 158.63 144.16 143.37 127.82 141.95 127.40 10.18%
EPS 21.34 12.34 9.53 7.22 3.36 0.99 3.87 32.89%
DPS 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.7014 0.6216 0.5604 0.4923 0.4935 0.5071 8.71%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.68 1.75 1.03 0.425 0.39 0.45 0.49 -
P/RPS 0.59 0.44 0.29 0.12 0.12 0.13 0.16 24.28%
P/EPS 6.34 5.71 4.37 2.38 4.73 19.40 5.42 2.64%
EY 15.76 17.51 22.87 42.07 21.13 5.16 18.45 -2.59%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.01 0.67 0.31 0.32 0.39 0.41 25.72%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 19/03/15 20/03/14 20/03/13 13/03/12 22/03/11 29/03/10 -
Price 1.46 2.30 1.48 0.46 0.38 0.45 0.54 -
P/RPS 0.52 0.58 0.42 0.13 0.12 0.13 0.18 19.33%
P/EPS 5.51 7.51 6.28 2.57 4.61 19.40 5.97 -1.32%
EY 18.14 13.32 15.92 38.87 21.68 5.16 16.74 1.34%
DY 5.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.32 0.96 0.33 0.31 0.39 0.46 20.37%

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