[POHUAT] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
24-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- -37.57%
YoY- 41.77%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 392,019 359,290 355,661 329,648 385,239 405,037 363,968 1.24%
PBT 16,924 3,765 12,598 12,473 10,336 19,553 9,204 10.67%
Tax -2,081 1,881 -1,819 -2,325 -2,968 -2,101 -1,613 4.33%
NP 14,843 5,646 10,779 10,148 7,368 17,452 7,591 11.81%
-
NP to SH 15,168 5,585 10,725 9,937 7,009 16,946 7,586 12.22%
-
Tax Rate 12.30% -49.96% 14.44% 18.64% 28.72% 10.75% 17.52% -
Total Cost 377,176 353,644 344,882 319,500 377,871 387,585 356,377 0.94%
-
Net Worth 143,728 134,141 132,229 112,375 129,931 123,271 109,186 4.68%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 2,160 2,256 2,267 1,910 1,744 3,488 1,743 3.63%
Div Payout % 14.25% 40.40% 21.14% 19.22% 24.89% 20.59% 22.99% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 143,728 134,141 132,229 112,375 129,931 123,271 109,186 4.68%
NOSH 108,042 112,828 113,365 95,500 87,214 87,216 87,195 3.63%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.79% 1.57% 3.03% 3.08% 1.91% 4.31% 2.09% -
ROE 10.55% 4.16% 8.11% 8.84% 5.39% 13.75% 6.95% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 362.84 318.44 313.73 345.18 441.72 464.41 417.42 -2.30%
EPS 14.03 4.94 9.46 8.76 8.04 19.43 8.70 8.28%
DPS 2.00 2.00 2.00 2.00 2.00 4.00 2.00 0.00%
NAPS 1.3303 1.1889 1.1664 1.1767 1.4898 1.4134 1.2522 1.01%
Adjusted Per Share Value based on latest NOSH - 102,466
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 140.86 129.10 127.80 118.45 138.43 145.54 130.78 1.24%
EPS 5.45 2.01 3.85 3.57 2.52 6.09 2.73 12.20%
DPS 0.78 0.81 0.81 0.69 0.63 1.25 0.63 3.62%
NAPS 0.5165 0.482 0.4751 0.4038 0.4669 0.4429 0.3923 4.68%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.40 0.415 0.46 0.54 0.40 0.69 0.49 -
P/RPS 0.11 0.13 0.15 0.16 0.09 0.15 0.12 -1.43%
P/EPS 2.85 8.38 4.86 5.19 4.98 3.55 5.63 -10.71%
EY 35.10 11.93 20.57 19.27 20.09 28.16 17.76 12.01%
DY 5.00 4.82 4.35 3.70 5.00 5.80 4.08 3.44%
P/NAPS 0.30 0.35 0.39 0.46 0.27 0.49 0.39 -4.27%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 29/12/11 30/12/10 24/12/09 30/12/08 31/12/07 20/12/06 -
Price 0.38 0.40 0.43 0.46 0.36 0.86 0.40 -
P/RPS 0.10 0.13 0.14 0.13 0.08 0.19 0.10 0.00%
P/EPS 2.71 8.08 4.55 4.42 4.48 4.43 4.60 -8.43%
EY 36.94 12.37 22.00 22.62 22.32 22.59 21.75 9.22%
DY 5.26 5.00 4.65 4.35 5.56 4.65 5.00 0.84%
P/NAPS 0.29 0.34 0.37 0.39 0.24 0.61 0.32 -1.62%

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