[POHUAT] YoY Cumulative Quarter Result on 31-Jul-2019 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

20-Sep-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

31-Jul-2019 [#3]

Profit Trend

QoQ- 45.45%

YoY- 37.26%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Cumulative Result
Revenue	535,828	501,686	442,788	508,916	432,417	442,584	383,170	5.74%
YoY %	6.81%	13.30%	-12.99%	17.69%	-2.30%	15.51%	-	-
Horiz. %	139.84%	130.93%	115.56%	132.82%	112.85%	115.51%	100.00%	-
PBT	74,317	42,408	37,323	44,233	31,160	45,387	33,916	13.96%
YoY %	75.24%	13.62%	-15.62%	41.95%	-31.35%	33.82%	-	-
Horiz. %	219.12%	125.04%	110.05%	130.42%	91.87%	133.82%	100.00%	-
Tax	-13,841	-6,653	-7,496	-8,170	-5,027	-7,901	-6,155	14.45%
YoY %	-108.04%	11.25%	8.25%	-62.52%	36.38%	-28.37%	-	-
Horiz. %	224.87%	108.09%	121.79%	132.74%	81.67%	128.37%	100.00%	-
NP	60,476	35,755	29,827	36,063	26,133	37,486	27,761	13.84%
YoY %	69.14%	19.87%	-17.29%	38.00%	-30.29%	35.03%	-	-
Horiz. %	217.85%	128.80%	107.44%	129.91%	94.14%	135.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,476	35,755	29,827	36,068	26,278	37,931	28,006	13.68%
YoY %	69.14%	19.87%	-17.30%	37.26%	-30.72%	35.44%	-	-
Horiz. %	215.94%	127.67%	106.50%	128.79%	93.83%	135.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	15.69%	20.08%	18.47%	16.13%	17.41%	18.15%	-
YoY %	18.67%	-21.86%	8.72%	14.51%	-7.35%	-4.08%	-	-
Horiz. %	102.59%	86.45%	110.63%	101.76%	88.87%	95.92%	100.00%	-
Total Cost	475,352	465,931	412,961	472,853	406,284	405,098	355,409	4.96%
YoY %	2.02%	12.83%	-12.67%	16.38%	0.29%	13.98%	-	-
Horiz. %	133.75%	131.10%	116.19%	133.04%	114.31%	113.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	510,839	462,217	387,796	345,746	298,476	273,590	226,054	14.54%
YoY %	10.52%	19.19%	12.16%	15.84%	9.10%	21.03%	-	-
Horiz. %	225.98%	204.47%	171.55%	152.95%	132.04%	121.03%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	10,598	2,649	11,644	8,852	4,391	10,678	12,807	-3.10%
YoY %	300.08%	-77.25%	31.54%	101.59%	-58.88%	-16.62%	-	-
Horiz. %	82.75%	20.68%	90.92%	69.12%	34.29%	83.38%	100.00%	-
Div Payout %	17.53%	7.41%	39.04%	24.54%	16.71%	28.15%	45.73%	-
YoY %	136.57%	-81.02%	59.09%	46.86%	-40.64%	-38.44%	-	-
Horiz. %	38.33%	16.20%	85.37%	53.66%	36.54%	61.56%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	510,839	462,217	387,796	345,746	298,476	273,590	226,054	14.54%
YoY %	10.52%	19.19%	12.16%	15.84%	9.10%	21.03%	-	-
Horiz. %	225.98%	204.47%	171.55%	152.95%	132.04%	121.03%	100.00%	-
NOSH	278,299	278,299	245,454	236,739	233,232	213,575	213,460	4.51%
YoY %	0.00%	13.38%	3.68%	1.50%	9.20%	0.05%	-	-
Horiz. %	130.38%	130.38%	114.99%	110.91%	109.26%	100.05%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	11.29%	7.13%	6.74%	7.09%	6.04%	8.47%	7.25%	-
YoY %	58.35%	5.79%	-4.94%	17.38%	-28.69%	16.83%	-	-
Horiz. %	155.72%	98.34%	92.97%	97.79%	83.31%	116.83%	100.00%	-
ROE	11.84%	7.74%	7.69%	10.43%	8.80%	13.86%	12.39%	-
YoY %	52.97%	0.65%	-26.27%	18.52%	-36.51%	11.86%	-	-
Horiz. %	95.56%	62.47%	62.07%	84.18%	71.03%	111.86%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	202.22	189.34	190.12	229.95	196.94	207.23	179.50	2.00%
YoY %	6.80%	-0.41%	-17.32%	16.76%	-4.97%	15.45%	-	-
Horiz. %	112.66%	105.48%	105.92%	128.11%	109.72%	115.45%	100.00%	-
EPS	22.82	13.49	12.92	16.30	11.97	17.76	13.12	9.65%
YoY %	69.16%	4.41%	-20.74%	36.17%	-32.60%	35.37%	-	-
Horiz. %	173.93%	102.82%	98.48%	124.24%	91.23%	135.37%	100.00%	-
DPS	4.00	1.00	5.00	4.00	2.00	5.00	6.00	-6.53%
YoY %	300.00%	-80.00%	25.00%	100.00%	-60.00%	-16.67%	-	-
Horiz. %	66.67%	16.67%	83.33%	66.67%	33.33%	83.33%	100.00%	-
NAPS	1.9279	1.7444	1.6651	1.5622	1.3594	1.281	1.059	10.49%
YoY %	10.52%	4.76%	6.59%	14.92%	6.12%	20.96%	-	-
Horiz. %	182.05%	164.72%	157.23%	147.52%	128.37%	120.96%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 236,739
RPS	202.20	189.32	167.09	192.04	163.18	167.01	144.59	5.74%
YoY %	6.80%	13.30%	-12.99%	17.69%	-2.29%	15.51%	-	-
Horiz. %	139.84%	130.94%	115.56%	132.82%	112.86%	115.51%	100.00%	-
EPS	22.82	13.49	11.26	13.61	9.92	14.31	10.57	13.67%
YoY %	69.16%	19.80%	-17.27%	37.20%	-30.68%	35.38%	-	-
Horiz. %	215.89%	127.63%	106.53%	128.76%	93.85%	135.38%	100.00%	-
DPS	4.00	1.00	4.39	3.34	1.66	4.03	4.83	-3.09%
YoY %	300.00%	-77.22%	31.44%	101.20%	-58.81%	-16.56%	-	-
Horiz. %	82.82%	20.70%	90.89%	69.15%	34.37%	83.44%	100.00%	-
NAPS	1.9277	1.7442	1.4634	1.3047	1.1263	1.0324	0.853	14.54%
YoY %	10.52%	19.19%	12.16%	15.84%	9.10%	21.03%	-	-
Horiz. %	225.99%	204.48%	171.56%	152.95%	132.04%	121.03%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	1.35	1.35	1.20	1.50	1.49	1.92	1.49	-
P/RPS	0.67	0.71	0.63	0.65	0.76	0.93	0.83	-3.50%
YoY %	-5.63%	12.70%	-3.08%	-14.47%	-18.28%	12.05%	-	-
Horiz. %	80.72%	85.54%	75.90%	78.31%	91.57%	112.05%	100.00%	-
P/EPS	5.91	10.00	9.37	9.20	12.45	10.81	11.36	-10.31%
YoY %	-40.90%	6.72%	1.85%	-26.10%	15.17%	-4.84%	-	-
Horiz. %	52.02%	88.03%	82.48%	80.99%	109.60%	95.16%	100.00%	-
EY	16.91	10.00	10.67	10.86	8.03	9.25	8.81	11.47%
YoY %	69.10%	-6.28%	-1.75%	35.24%	-13.19%	4.99%	-	-
Horiz. %	191.94%	113.51%	121.11%	123.27%	91.15%	104.99%	100.00%	-
DY	2.96	0.74	4.17	2.67	1.34	2.60	4.03	-5.01%
YoY %	300.00%	-82.25%	56.18%	99.25%	-48.46%	-35.48%	-	-
Horiz. %	73.45%	18.36%	103.47%	66.25%	33.25%	64.52%	100.00%	-
P/NAPS	0.70	0.77	0.72	0.96	1.10	1.50	1.41	-11.01%
YoY %	-9.09%	6.94%	-25.00%	-12.73%	-26.67%	6.38%	-	-
Horiz. %	49.65%	54.61%	51.06%	68.09%	78.01%	106.38%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	29/09/22	28/09/21	15/09/20	20/09/19	26/09/18	25/09/17	26/09/16	-
Price	1.38	1.42	1.38	1.57	1.43	1.96	1.53	-
P/RPS	0.68	0.75	0.73	0.68	0.73	0.95	0.85	-3.64%
YoY %	-9.33%	2.74%	7.35%	-6.85%	-23.16%	11.76%	-	-
Horiz. %	80.00%	88.24%	85.88%	80.00%	85.88%	111.76%	100.00%	-
P/EPS	6.05	10.52	10.78	9.63	11.95	11.04	11.66	-10.35%
YoY %	-42.49%	-2.41%	11.94%	-19.41%	8.24%	-5.32%	-	-
Horiz. %	51.89%	90.22%	92.45%	82.59%	102.49%	94.68%	100.00%	-
EY	16.54	9.50	9.28	10.38	8.37	9.06	8.58	11.55%
YoY %	74.11%	2.37%	-10.60%	24.01%	-7.62%	5.59%	-	-
Horiz. %	192.77%	110.72%	108.16%	120.98%	97.55%	105.59%	100.00%	-
DY	2.90	0.70	3.62	2.55	1.40	2.55	3.92	-4.89%
YoY %	314.29%	-80.66%	41.96%	82.14%	-45.10%	-34.95%	-	-
Horiz. %	73.98%	17.86%	92.35%	65.05%	35.71%	65.05%	100.00%	-
P/NAPS	0.72	0.81	0.83	1.00	1.05	1.53	1.44	-10.90%
YoY %	-11.11%	-2.41%	-17.00%	-4.76%	-31.37%	6.25%	-	-
Horiz. %	50.00%	56.25%	57.64%	69.44%	72.92%	106.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos