[POHUAT] YoY Annualized Quarter Result on 31-Oct-2004 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- 34.11%
YoY- 86.88%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 405,037 363,968 342,328 305,823 191,864 154,433 121,570 22.20%
PBT 19,553 9,204 3,005 10,704 11,169 12,224 6,143 21.27%
Tax -2,101 -1,613 -1,600 -2,967 -7,029 -4,217 -1,928 1.44%
NP 17,452 7,591 1,405 7,737 4,140 8,007 4,215 26.70%
-
NP to SH 16,946 7,586 1,011 7,737 4,140 8,007 4,215 26.08%
-
Tax Rate 10.75% 17.52% 53.24% 27.72% 62.93% 34.50% 31.39% -
Total Cost 387,585 356,377 340,923 298,086 187,724 146,426 117,355 22.02%
-
Net Worth 123,271 109,186 103,392 103,519 413,999 82,362 77,305 8.08%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 3,488 1,743 1,743 1,739 - 920 920 24.85%
Div Payout % 20.59% 22.99% 172.41% 22.49% - 11.49% 21.83% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 123,271 109,186 103,392 103,519 413,999 82,362 77,305 8.08%
NOSH 87,216 87,195 87,155 86,991 372,972 46,012 46,015 11.24%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 4.31% 2.09% 0.41% 2.53% 2.16% 5.18% 3.47% -
ROE 13.75% 6.95% 0.98% 7.47% 1.00% 9.72% 5.45% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 464.41 417.42 392.78 351.56 51.44 335.63 264.19 9.85%
EPS 19.43 8.70 1.16 8.90 1.11 1.79 9.16 13.34%
DPS 4.00 2.00 2.00 2.00 0.00 2.00 2.00 12.24%
NAPS 1.4134 1.2522 1.1863 1.19 1.11 1.79 1.68 -2.83%
Adjusted Per Share Value based on latest NOSH - 86,904
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 145.54 130.78 123.01 109.89 68.94 55.49 43.68 22.20%
EPS 6.09 2.73 0.36 2.78 1.49 2.88 1.51 26.15%
DPS 1.25 0.63 0.63 0.63 0.00 0.33 0.33 24.84%
NAPS 0.4429 0.3923 0.3715 0.372 1.4876 0.2959 0.2778 8.08%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.69 0.49 0.51 0.85 1.35 1.16 0.00 -
P/RPS 0.15 0.12 0.13 0.24 2.62 0.35 0.00 -
P/EPS 3.55 5.63 43.97 9.56 121.62 6.67 0.00 -
EY 28.16 17.76 2.27 10.46 0.82 15.00 0.00 -
DY 5.80 4.08 3.92 2.35 0.00 1.72 0.00 -
P/NAPS 0.49 0.39 0.43 0.71 1.22 0.65 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/07 20/12/06 18/01/06 30/12/04 18/02/04 30/12/02 28/12/01 -
Price 0.86 0.40 0.49 0.79 1.45 1.03 0.00 -
P/RPS 0.19 0.10 0.12 0.22 2.82 0.31 0.00 -
P/EPS 4.43 4.60 42.24 8.88 130.63 5.92 0.00 -
EY 22.59 21.75 2.37 11.26 0.77 16.89 0.00 -
DY 4.65 5.00 4.08 2.53 0.00 1.94 0.00 -
P/NAPS 0.61 0.32 0.41 0.66 1.31 0.58 0.00 -

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
Post a Comment