[POHUAT] YoY Annualized Quarter Result on 31-Jul-2020 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

15-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Oct-2020

Quarter

31-Jul-2020 [#3]

Profit Trend

QoQ- 8.71%

YoY- -17.3%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Annualized Quarter Result
Revenue	429,566	714,437	668,914	590,384	678,554	576,556	590,112	-5.15%
YoY %	-39.87%	6.81%	13.30%	-12.99%	17.69%	-2.30%	-	-
Horiz. %	72.79%	121.07%	113.35%	100.05%	114.99%	97.70%	100.00%	-
PBT	27,324	99,089	56,544	49,764	58,977	41,546	60,516	-12.40%
YoY %	-72.42%	75.24%	13.62%	-15.62%	41.96%	-31.35%	-	-
Horiz. %	45.15%	163.74%	93.44%	82.23%	97.46%	68.65%	100.00%	-
Tax	-6,094	-18,454	-8,870	-9,994	-10,893	-6,702	-10,534	-8.71%
YoY %	66.98%	-108.05%	11.25%	8.25%	-62.53%	36.38%	-	-
Horiz. %	57.85%	175.19%	84.20%	94.87%	103.41%	63.62%	100.00%	-
NP	21,229	80,634	47,673	39,769	48,084	34,844	49,981	-13.29%
YoY %	-73.67%	69.14%	19.87%	-17.29%	38.00%	-30.29%	-	-
Horiz. %	42.47%	161.33%	95.38%	79.57%	96.20%	69.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,229	80,634	47,673	39,769	48,090	35,037	50,574	-13.46%
YoY %	-73.67%	69.14%	19.87%	-17.30%	37.25%	-30.72%	-	-
Horiz. %	41.98%	159.44%	94.26%	78.64%	95.09%	69.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.30%	18.62%	15.69%	20.08%	18.47%	16.13%	17.41%	-
YoY %	19.76%	18.67%	-21.86%	8.72%	14.51%	-7.35%	-	-
Horiz. %	128.09%	106.95%	90.12%	115.34%	106.09%	92.65%	100.00%	-
Total Cost	408,337	633,802	621,241	550,614	630,470	541,712	540,130	-4.55%
YoY %	-35.57%	2.02%	12.83%	-12.67%	16.38%	0.29%	-	-
Horiz. %	75.60%	117.34%	115.02%	101.94%	116.73%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	524,591	510,839	462,217	387,796	345,746	298,476	273,590	11.45%
YoY %	2.69%	10.52%	19.19%	12.16%	15.84%	9.10%	-	-
Horiz. %	191.74%	186.72%	168.95%	141.74%	126.37%	109.10%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	17,664	14,131	3,532	15,526	11,803	5,855	14,238	3.65%
YoY %	25.00%	300.08%	-77.25%	31.54%	101.59%	-58.88%	-	-
Horiz. %	124.06%	99.25%	24.81%	109.05%	82.90%	41.12%	100.00%	-
Div Payout %	83.21%	17.53%	7.41%	39.04%	24.54%	16.71%	28.15%	-
YoY %	374.67%	136.57%	-81.02%	59.09%	46.86%	-40.64%	-	-
Horiz. %	295.60%	62.27%	26.32%	138.69%	87.18%	59.36%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	524,591	510,839	462,217	387,796	345,746	298,476	273,590	11.45%
YoY %	2.69%	10.52%	19.19%	12.16%	15.84%	9.10%	-	-
Horiz. %	191.74%	186.72%	168.95%	141.74%	126.37%	109.10%	100.00%	-
NOSH	278,299	278,299	278,299	245,454	236,739	233,232	213,575	4.50%
YoY %	0.00%	0.00%	13.38%	3.68%	1.50%	9.20%	-	-
Horiz. %	130.31%	130.31%	130.31%	114.93%	110.85%	109.20%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	4.94%	11.29%	7.13%	6.74%	7.09%	6.04%	8.47%	-
YoY %	-56.24%	58.35%	5.79%	-4.94%	17.38%	-28.69%	-	-
Horiz. %	58.32%	133.29%	84.18%	79.57%	83.71%	71.31%	100.00%	-
ROE	4.05%	15.78%	10.31%	10.26%	13.91%	11.74%	18.49%	-
YoY %	-74.33%	53.06%	0.49%	-26.24%	18.48%	-36.51%	-	-
Horiz. %	21.90%	85.34%	55.76%	55.49%	75.23%	63.49%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	162.12	269.63	252.45	253.50	306.59	262.59	276.30	-8.49%
YoY %	-39.87%	6.81%	-0.41%	-17.32%	16.76%	-4.96%	-	-
Horiz. %	58.68%	97.59%	91.37%	91.75%	110.96%	95.04%	100.00%	-
EPS	8.01	30.43	17.99	17.23	21.73	15.96	23.68	-16.52%
YoY %	-73.68%	69.15%	4.41%	-20.71%	36.15%	-32.60%	-	-
Horiz. %	33.83%	128.51%	75.97%	72.76%	91.77%	67.40%	100.00%	-
DPS	6.67	5.33	1.33	6.67	5.33	2.67	6.67	0.00%
YoY %	25.14%	300.75%	-80.06%	25.14%	99.63%	-59.97%	-	-
Horiz. %	100.00%	79.91%	19.94%	100.00%	79.91%	40.03%	100.00%	-
NAPS	1.9798	1.9279	1.7444	1.6651	1.5622	1.3594	1.281	7.52%
YoY %	2.69%	10.52%	4.76%	6.59%	14.92%	6.12%	-	-
Horiz. %	154.55%	150.50%	136.17%	129.98%	121.95%	106.12%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 245,454
RPS	154.35	256.71	240.36	212.14	243.82	207.17	212.04	-5.15%
YoY %	-39.87%	6.80%	13.30%	-12.99%	17.69%	-2.30%	-	-
Horiz. %	72.79%	121.07%	113.36%	100.05%	114.99%	97.70%	100.00%	-
EPS	7.63	28.97	17.13	14.29	17.28	12.59	18.17	-13.45%
YoY %	-73.66%	69.12%	19.87%	-17.30%	37.25%	-30.71%	-	-
Horiz. %	41.99%	159.44%	94.28%	78.65%	95.10%	69.29%	100.00%	-
DPS	6.35	5.08	1.27	5.58	4.24	2.10	5.12	3.65%
YoY %	25.00%	300.00%	-77.24%	31.60%	101.90%	-58.98%	-	-
Horiz. %	124.02%	99.22%	24.80%	108.98%	82.81%	41.02%	100.00%	-
NAPS	1.885	1.8356	1.6609	1.3934	1.2424	1.0725	0.9831	11.45%
YoY %	2.69%	10.52%	19.20%	12.15%	15.84%	9.09%	-	-
Horiz. %	191.74%	186.72%	168.95%	141.74%	126.38%	109.09%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	1.29	1.35	1.35	1.20	1.50	1.49	1.92	-
P/RPS	0.80	0.50	0.53	0.47	0.49	0.57	0.69	2.49%
YoY %	60.00%	-5.66%	12.77%	-4.08%	-14.04%	-17.39%	-	-
Horiz. %	115.94%	72.46%	76.81%	68.12%	71.01%	82.61%	100.00%	-
P/EPS	16.10	4.44	7.50	7.03	6.90	9.34	8.11	12.10%
YoY %	262.61%	-40.80%	6.69%	1.88%	-26.12%	15.17%	-	-
Horiz. %	198.52%	54.75%	92.48%	86.68%	85.08%	115.17%	100.00%	-
EY	6.21	22.54	13.33	14.23	14.49	10.71	12.33	-10.79%
YoY %	-72.45%	69.09%	-6.32%	-1.79%	35.29%	-13.14%	-	-
Horiz. %	50.36%	182.81%	108.11%	115.41%	117.52%	86.86%	100.00%	-
DY	5.17	3.95	0.99	5.56	3.56	1.79	3.47	6.86%
YoY %	30.89%	298.99%	-82.19%	56.18%	98.88%	-48.41%	-	-
Horiz. %	148.99%	113.83%	28.53%	160.23%	102.59%	51.59%	100.00%	-
P/NAPS	0.65	0.70	0.77	0.72	0.96	1.10	1.50	-13.00%
YoY %	-7.14%	-9.09%	6.94%	-25.00%	-12.73%	-26.67%	-	-
Horiz. %	43.33%	46.67%	51.33%	48.00%	64.00%	73.33%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	26/09/23	29/09/22	28/09/21	15/09/20	20/09/19	26/09/18	25/09/17	-
Price	1.30	1.38	1.42	1.38	1.57	1.43	1.96	-
P/RPS	0.80	0.51	0.56	0.54	0.51	0.54	0.71	2.00%
YoY %	56.86%	-8.93%	3.70%	5.88%	-5.56%	-23.94%	-	-
Horiz. %	112.68%	71.83%	78.87%	76.06%	71.83%	76.06%	100.00%	-
P/EPS	16.23	4.53	7.89	8.08	7.23	8.96	8.28	11.86%
YoY %	258.28%	-42.59%	-2.35%	11.76%	-19.31%	8.21%	-	-
Horiz. %	196.01%	54.71%	95.29%	97.58%	87.32%	108.21%	100.00%	-
EY	6.16	22.05	12.67	12.37	13.84	11.16	12.08	-10.61%
YoY %	-72.06%	74.03%	2.43%	-10.62%	24.01%	-7.62%	-	-
Horiz. %	50.99%	182.53%	104.88%	102.40%	114.57%	92.38%	100.00%	-
DY	5.13	3.86	0.94	4.83	3.40	1.86	3.40	7.09%
YoY %	32.90%	310.64%	-80.54%	42.06%	82.80%	-45.29%	-	-
Horiz. %	150.88%	113.53%	27.65%	142.06%	100.00%	54.71%	100.00%	-
P/NAPS	0.66	0.72	0.81	0.83	1.00	1.05	1.53	-13.06%
YoY %	-8.33%	-11.11%	-2.41%	-17.00%	-4.76%	-31.37%	-	-
Horiz. %	43.14%	47.06%	52.94%	54.25%	65.36%	68.63%	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