[POHUAT] YoY Annualized Quarter Result on 31-Oct-2016 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Oct-2016 [#4]
Profit Trend
QoQ- 26.04%
YoY- 20.11%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 700,997 621,926 614,269 535,219 453,932 377,174 357,971 11.84%
PBT 64,135 57,529 67,214 58,614 47,373 28,253 19,513 21.92%
Tax -13,236 -10,263 -11,437 -11,851 -8,794 -4,781 -2,936 28.51%
NP 50,899 47,266 55,777 46,763 38,579 23,472 16,577 20.54%
-
NP to SH 50,899 47,138 55,772 47,064 39,185 23,803 16,775 20.31%
-
Tax Rate 20.64% 17.84% 17.02% 20.22% 18.56% 16.92% 15.05% -
Total Cost 650,098 574,660 558,492 488,456 415,353 353,702 341,394 11.32%
-
Net Worth 368,956 316,985 284,904 243,294 213,703 171,659 157,102 15.28%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 15,841 13,173 17,088 17,077 17,074 8,539 5,356 19.79%
Div Payout % 31.12% 27.95% 30.64% 36.29% 43.57% 35.87% 31.93% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 368,956 316,985 284,904 243,294 213,703 171,659 157,102 15.28%
NOSH 242,105 233,232 213,603 226,805 213,425 106,739 107,120 14.55%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 7.26% 7.60% 9.08% 8.74% 8.50% 6.22% 4.63% -
ROE 13.80% 14.87% 19.58% 19.34% 18.34% 13.87% 10.68% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 309.75 283.25 287.57 250.72 212.69 353.36 334.18 -1.25%
EPS 22.91 21.47 26.11 22.05 18.36 22.30 15.67 6.53%
DPS 7.00 6.00 8.00 8.00 8.00 8.00 5.00 5.76%
NAPS 1.6303 1.4437 1.3338 1.1397 1.0013 1.6082 1.4666 1.77%
Adjusted Per Share Value based on latest NOSH - 226,805
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 264.53 234.69 231.80 201.97 171.30 142.33 135.08 11.84%
EPS 19.21 17.79 21.05 17.76 14.79 8.98 6.33 20.31%
DPS 5.98 4.97 6.45 6.44 6.44 3.22 2.02 19.81%
NAPS 1.3923 1.1962 1.0751 0.9181 0.8064 0.6478 0.5928 15.28%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.51 1.46 2.01 1.57 1.49 1.33 0.735 -
P/RPS 0.49 0.52 0.70 0.63 0.70 0.38 0.22 14.27%
P/EPS 6.71 6.80 7.70 7.12 8.12 5.96 4.69 6.14%
EY 14.89 14.70 12.99 14.04 12.32 16.77 21.31 -5.79%
DY 4.64 4.11 3.98 5.10 5.37 6.02 6.80 -6.16%
P/NAPS 0.93 1.01 1.51 1.38 1.49 0.83 0.50 10.89%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/12/19 12/12/18 20/12/17 22/12/16 31/12/15 24/12/14 31/12/13 -
Price 1.52 1.48 1.74 1.68 2.05 1.30 1.00 -
P/RPS 0.49 0.52 0.61 0.67 0.96 0.37 0.30 8.51%
P/EPS 6.76 6.89 6.66 7.62 11.17 5.83 6.39 0.94%
EY 14.80 14.51 15.01 13.12 8.96 17.15 15.66 -0.93%
DY 4.61 4.05 4.60 4.76 3.90 6.15 5.00 -1.34%
P/NAPS 0.93 1.03 1.30 1.47 2.05 0.81 0.68 5.35%

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