[POHUAT] YoY Annualized Quarter Result on 31-Jul-2012 [#3]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 268.57%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 418,338 358,742 342,181 372,749 351,566 331,276 332,820 3.88%
PBT 36,648 19,880 12,621 9,897 5,704 13,572 16,720 13.96%
Tax -5,988 -3,174 -4,281 -1,384 -74 -1,572 -657 44.50%
NP 30,660 16,705 8,340 8,513 5,629 12,000 16,062 11.37%
-
NP to SH 31,112 17,005 8,257 8,646 5,581 11,910 15,916 11.81%
-
Tax Rate 16.34% 15.97% 33.92% 13.98% 1.30% 11.58% 3.93% -
Total Cost 387,678 342,037 333,841 364,236 345,937 319,276 316,757 3.42%
-
Net Worth 196,567 165,041 147,314 134,552 128,540 131,886 138,003 6.06%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 8,539 4,283 - - - - - -
Div Payout % 27.45% 25.19% - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 196,567 165,041 147,314 134,552 128,540 131,886 138,003 6.06%
NOSH 106,742 107,086 107,145 108,083 113,441 113,362 87,195 3.42%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 7.33% 4.66% 2.44% 2.28% 1.60% 3.62% 4.83% -
ROE 15.83% 10.30% 5.61% 6.43% 4.34% 9.03% 11.53% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 391.91 335.00 319.36 344.87 309.91 292.23 381.70 0.44%
EPS 29.15 15.88 7.71 8.00 4.92 10.51 18.25 8.11%
DPS 8.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8415 1.5412 1.3749 1.2449 1.1331 1.1634 1.5827 2.55%
Adjusted Per Share Value based on latest NOSH - 107,967
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 150.32 128.91 122.95 133.94 126.33 119.04 119.59 3.88%
EPS 11.18 6.11 2.97 3.11 2.01 4.28 5.72 11.81%
DPS 3.07 1.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7063 0.593 0.5293 0.4835 0.4619 0.4739 0.4959 6.06%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.82 1.33 0.595 0.37 0.42 0.46 0.62 -
P/RPS 0.72 0.40 0.19 0.11 0.14 0.16 0.16 28.47%
P/EPS 9.68 8.38 7.72 4.63 8.54 4.38 3.40 19.04%
EY 10.34 11.94 12.95 21.62 11.71 22.84 29.44 -15.99%
DY 2.84 3.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.86 0.43 0.30 0.37 0.40 0.39 25.57%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 14/09/15 10/09/14 30/09/13 27/09/12 29/09/11 28/09/10 28/09/09 -
Price 2.90 1.39 0.61 0.39 0.40 0.45 0.55 -
P/RPS 0.74 0.41 0.19 0.11 0.13 0.15 0.14 31.96%
P/EPS 9.95 8.75 7.92 4.88 8.13 4.28 3.01 22.04%
EY 10.05 11.42 12.63 20.51 12.30 23.35 33.19 -18.04%
DY 2.76 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.90 0.44 0.31 0.35 0.39 0.35 28.40%

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