[POHUAT] YoY Annualized Quarter Result on 31-Oct-2014 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
24-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Oct-2014 [#4]
Profit Trend
QoQ- 39.97%
YoY- 41.9%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 614,269 535,219 453,932 377,174 357,971 392,019 359,290 9.34%
PBT 67,214 58,614 47,373 28,253 19,513 16,924 3,765 61.59%
Tax -11,437 -11,851 -8,794 -4,781 -2,936 -2,081 1,881 -
NP 55,777 46,763 38,579 23,472 16,577 14,843 5,646 46.43%
-
NP to SH 55,772 47,064 39,185 23,803 16,775 15,168 5,585 46.69%
-
Tax Rate 17.02% 20.22% 18.56% 16.92% 15.05% 12.30% -49.96% -
Total Cost 558,492 488,456 415,353 353,702 341,394 377,176 353,644 7.90%
-
Net Worth 284,904 243,294 213,703 171,659 157,102 143,728 134,141 13.36%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 17,088 17,077 17,074 8,539 5,356 2,160 2,256 40.09%
Div Payout % 30.64% 36.29% 43.57% 35.87% 31.93% 14.25% 40.40% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 284,904 243,294 213,703 171,659 157,102 143,728 134,141 13.36%
NOSH 213,603 226,805 213,425 106,739 107,120 108,042 112,828 11.21%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 9.08% 8.74% 8.50% 6.22% 4.63% 3.79% 1.57% -
ROE 19.58% 19.34% 18.34% 13.87% 10.68% 10.55% 4.16% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 287.57 250.72 212.69 353.36 334.18 362.84 318.44 -1.68%
EPS 26.11 22.05 18.36 22.30 15.67 14.03 4.94 31.94%
DPS 8.00 8.00 8.00 8.00 5.00 2.00 2.00 25.96%
NAPS 1.3338 1.1397 1.0013 1.6082 1.4666 1.3303 1.1889 1.93%
Adjusted Per Share Value based on latest NOSH - 106,753
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 220.72 192.32 163.11 135.53 128.63 140.86 129.10 9.34%
EPS 20.04 16.91 14.08 8.55 6.03 5.45 2.01 46.65%
DPS 6.14 6.14 6.14 3.07 1.92 0.78 0.81 40.11%
NAPS 1.0237 0.8742 0.7679 0.6168 0.5645 0.5165 0.482 13.36%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.01 1.57 1.49 1.33 0.735 0.40 0.415 -
P/RPS 0.70 0.63 0.70 0.38 0.22 0.11 0.13 32.35%
P/EPS 7.70 7.12 8.12 5.96 4.69 2.85 8.38 -1.39%
EY 12.99 14.04 12.32 16.77 21.31 35.10 11.93 1.42%
DY 3.98 5.10 5.37 6.02 6.80 5.00 4.82 -3.13%
P/NAPS 1.51 1.38 1.49 0.83 0.50 0.30 0.35 27.56%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 22/12/16 31/12/15 24/12/14 31/12/13 27/12/12 29/12/11 -
Price 1.74 1.68 2.05 1.30 1.00 0.38 0.40 -
P/RPS 0.61 0.67 0.96 0.37 0.30 0.10 0.13 29.35%
P/EPS 6.66 7.62 11.17 5.83 6.39 2.71 8.08 -3.16%
EY 15.01 13.12 8.96 17.15 15.66 36.94 12.37 3.27%
DY 4.60 4.76 3.90 6.15 5.00 5.26 5.00 -1.37%
P/NAPS 1.30 1.47 2.05 0.81 0.68 0.29 0.34 25.02%

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