[POHUAT] YoY Annualized Quarter Result on 31-Oct-2011 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- 0.07%
YoY- -47.93%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 377,174 357,971 392,019 359,290 355,661 329,648 385,239 -0.35%
PBT 28,253 19,513 16,924 3,765 12,598 12,473 10,336 18.23%
Tax -4,781 -2,936 -2,081 1,881 -1,819 -2,325 -2,968 8.26%
NP 23,472 16,577 14,843 5,646 10,779 10,148 7,368 21.29%
-
NP to SH 23,803 16,775 15,168 5,585 10,725 9,937 7,009 22.59%
-
Tax Rate 16.92% 15.05% 12.30% -49.96% 14.44% 18.64% 28.72% -
Total Cost 353,702 341,394 377,176 353,644 344,882 319,500 377,871 -1.09%
-
Net Worth 171,659 157,102 143,728 134,141 132,229 112,375 129,931 4.74%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 8,539 5,356 2,160 2,256 2,267 1,910 1,744 30.29%
Div Payout % 35.87% 31.93% 14.25% 40.40% 21.14% 19.22% 24.89% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 171,659 157,102 143,728 134,141 132,229 112,375 129,931 4.74%
NOSH 106,739 107,120 108,042 112,828 113,365 95,500 87,214 3.42%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 6.22% 4.63% 3.79% 1.57% 3.03% 3.08% 1.91% -
ROE 13.87% 10.68% 10.55% 4.16% 8.11% 8.84% 5.39% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 353.36 334.18 362.84 318.44 313.73 345.18 441.72 -3.64%
EPS 22.30 15.67 14.03 4.94 9.46 8.76 8.04 18.52%
DPS 8.00 5.00 2.00 2.00 2.00 2.00 2.00 25.97%
NAPS 1.6082 1.4666 1.3303 1.1889 1.1664 1.1767 1.4898 1.28%
Adjusted Per Share Value based on latest NOSH - 112,822
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 142.33 135.08 147.93 135.58 134.21 124.40 145.37 -0.35%
EPS 8.98 6.33 5.72 2.11 4.05 3.75 2.64 22.62%
DPS 3.22 2.02 0.82 0.85 0.86 0.72 0.66 30.21%
NAPS 0.6478 0.5928 0.5424 0.5062 0.499 0.4241 0.4903 4.74%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.33 0.735 0.40 0.415 0.46 0.54 0.40 -
P/RPS 0.38 0.22 0.11 0.13 0.15 0.16 0.09 27.11%
P/EPS 5.96 4.69 2.85 8.38 4.86 5.19 4.98 3.03%
EY 16.77 21.31 35.10 11.93 20.57 19.27 20.09 -2.96%
DY 6.02 6.80 5.00 4.82 4.35 3.70 5.00 3.14%
P/NAPS 0.83 0.50 0.30 0.35 0.39 0.46 0.27 20.57%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 24/12/14 31/12/13 27/12/12 29/12/11 30/12/10 24/12/09 30/12/08 -
Price 1.30 1.00 0.38 0.40 0.43 0.46 0.36 -
P/RPS 0.37 0.30 0.10 0.13 0.14 0.13 0.08 29.06%
P/EPS 5.83 6.39 2.71 8.08 4.55 4.42 4.48 4.48%
EY 17.15 15.66 36.94 12.37 22.00 22.62 22.32 -4.29%
DY 6.15 5.00 5.26 5.00 4.65 4.35 5.56 1.69%
P/NAPS 0.81 0.68 0.29 0.34 0.37 0.39 0.24 22.46%

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