[POHUAT] YoY Annualized Quarter Result on 31-Oct-2005 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 112.05%
YoY- -86.93%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 385,239 405,037 363,968 342,328 305,823 191,864 154,433 16.44%
PBT 10,336 19,553 9,204 3,005 10,704 11,169 12,224 -2.75%
Tax -2,968 -2,101 -1,613 -1,600 -2,967 -7,029 -4,217 -5.68%
NP 7,368 17,452 7,591 1,405 7,737 4,140 8,007 -1.37%
-
NP to SH 7,009 16,946 7,586 1,011 7,737 4,140 8,007 -2.19%
-
Tax Rate 28.72% 10.75% 17.52% 53.24% 27.72% 62.93% 34.50% -
Total Cost 377,871 387,585 356,377 340,923 298,086 187,724 146,426 17.10%
-
Net Worth 129,931 123,271 109,186 103,392 103,519 413,999 82,362 7.88%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 1,744 3,488 1,743 1,743 1,739 - 920 11.23%
Div Payout % 24.89% 20.59% 22.99% 172.41% 22.49% - 11.49% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 129,931 123,271 109,186 103,392 103,519 413,999 82,362 7.88%
NOSH 87,214 87,216 87,195 87,155 86,991 372,972 46,012 11.23%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 1.91% 4.31% 2.09% 0.41% 2.53% 2.16% 5.18% -
ROE 5.39% 13.75% 6.95% 0.98% 7.47% 1.00% 9.72% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 441.72 464.41 417.42 392.78 351.56 51.44 335.63 4.67%
EPS 8.04 19.43 8.70 1.16 8.90 1.11 1.79 28.42%
DPS 2.00 4.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 1.4898 1.4134 1.2522 1.1863 1.19 1.11 1.79 -3.01%
Adjusted Per Share Value based on latest NOSH - 87,252
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 138.43 145.54 130.78 123.01 109.89 68.94 55.49 16.44%
EPS 2.52 6.09 2.73 0.36 2.78 1.49 2.88 -2.19%
DPS 0.63 1.25 0.63 0.63 0.63 0.00 0.33 11.36%
NAPS 0.4669 0.4429 0.3923 0.3715 0.372 1.4876 0.2959 7.89%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.40 0.69 0.49 0.51 0.85 1.35 1.16 -
P/RPS 0.09 0.15 0.12 0.13 0.24 2.62 0.35 -20.23%
P/EPS 4.98 3.55 5.63 43.97 9.56 121.62 6.67 -4.74%
EY 20.09 28.16 17.76 2.27 10.46 0.82 15.00 4.98%
DY 5.00 5.80 4.08 3.92 2.35 0.00 1.72 19.44%
P/NAPS 0.27 0.49 0.39 0.43 0.71 1.22 0.65 -13.60%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/12/08 31/12/07 20/12/06 18/01/06 30/12/04 18/02/04 30/12/02 -
Price 0.36 0.86 0.40 0.49 0.79 1.45 1.03 -
P/RPS 0.08 0.19 0.10 0.12 0.22 2.82 0.31 -20.19%
P/EPS 4.48 4.43 4.60 42.24 8.88 130.63 5.92 -4.53%
EY 22.32 22.59 21.75 2.37 11.26 0.77 16.89 4.75%
DY 5.56 4.65 5.00 4.08 2.53 0.00 1.94 19.16%
P/NAPS 0.24 0.61 0.32 0.41 0.66 1.31 0.58 -13.66%

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