[POHUAT] YoY TTM Result on 30-Apr-2005 [#2]

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
TTM Result
Revenue	397,629	390,091	359,157	321,392	233,061	178,789	128,776	20.65%
YoY %	1.93%	8.61%	11.75%	37.90%	30.36%	38.84%	-	-
Horiz. %	308.78%	302.92%	278.90%	249.57%	180.98%	138.84%	100.00%	-
PBT	17,856	13,287	11,842	2,100	8,563	13,658	7,026	16.80%
YoY %	34.39%	12.20%	463.90%	-75.48%	-37.30%	94.39%	-	-
Horiz. %	254.14%	189.11%	168.55%	29.89%	121.88%	194.39%	100.00%	-
Tax	-1,648	-3,226	-1,819	-3,092	-6,614	-4,985	-2,431	-6.26%
YoY %	48.92%	-77.35%	41.17%	53.25%	-32.68%	-105.06%	-	-
Horiz. %	67.79%	132.70%	74.83%	127.19%	272.07%	205.06%	100.00%	-
NP	16,208	10,061	10,023	-992	1,949	8,673	4,595	23.35%
YoY %	61.10%	0.38%	1,110.38%	-150.90%	-77.53%	88.75%	-	-
Horiz. %	352.73%	218.96%	218.13%	-21.59%	42.42%	188.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,637	9,942	9,458	-992	1,949	8,673	4,595	22.62%
YoY %	57.28%	5.12%	1,053.43%	-150.90%	-77.53%	88.75%	-	-
Horiz. %	340.30%	216.37%	205.83%	-21.59%	42.42%	188.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.23%	24.28%	15.36%	147.24%	77.24%	36.50%	34.60%	-
YoY %	-61.99%	58.07%	-89.57%	90.63%	111.62%	5.49%	-	-
Horiz. %	26.68%	70.17%	44.39%	425.55%	223.24%	105.49%	100.00%	-
Total Cost	381,421	380,030	349,134	322,384	231,112	170,116	124,181	20.54%
YoY %	0.37%	8.85%	8.30%	39.49%	35.86%	36.99%	-	-
Horiz. %	307.15%	306.03%	281.15%	259.61%	186.11%	136.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,120	116,755	105,865	96,854	97,903	89,332	80,458	7.34%
YoY %	5.45%	10.29%	9.30%	-1.07%	9.59%	11.03%	-	-
Horiz. %	153.02%	145.11%	131.58%	120.38%	121.68%	111.03%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Dividend
Div	3,487	1,743	1,745	1,249	919	919	920	24.84%
YoY %	100.06%	-0.11%	39.71%	35.91%	0.00%	-0.11%	-	-
Horiz. %	379.02%	189.46%	189.67%	135.76%	99.89%	99.89%	100.00%	-
Div Payout %	22.30%	17.54%	18.45%	0.00%	47.18%	10.61%	20.04%	-
YoY %	27.14%	-4.93%	0.00%	0.00%	344.67%	-47.06%	-	-
Horiz. %	111.28%	87.52%	92.07%	0.00%	235.43%	52.94%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Equity
Net Worth	123,120	116,755	105,865	96,854	97,903	89,332	80,458	7.34%
YoY %	5.45%	10.29%	9.30%	-1.07%	9.59%	11.03%	-	-
Horiz. %	153.02%	145.11%	131.58%	120.38%	121.68%	111.03%	100.00%	-
NOSH	87,244	88,888	87,484	87,256	86,640	46,047	45,976	11.25%
YoY %	-1.85%	1.60%	0.26%	0.71%	88.16%	0.15%	-	-
Horiz. %	189.76%	193.34%	190.28%	189.79%	188.45%	100.15%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Ratio Analysis
NP Margin	4.08%	2.58%	2.79%	-0.31%	0.84%	4.85%	3.57%	-
YoY %	58.14%	-7.53%	1,000.00%	-136.90%	-82.68%	35.85%	-	-
Horiz. %	114.29%	72.27%	78.15%	-8.68%	23.53%	135.85%	100.00%	-
ROE	12.70%	8.52%	8.93%	-1.02%	1.99%	9.71%	5.71%	-
YoY %	49.06%	-4.59%	975.49%	-151.26%	-79.51%	70.05%	-	-
Horiz. %	222.42%	149.21%	156.39%	-17.86%	34.85%	170.05%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Per Share
RPS	455.76	438.85	410.54	368.33	269.00	388.27	280.09	8.44%
YoY %	3.85%	6.90%	11.46%	36.93%	-30.72%	38.62%	-	-
Horiz. %	162.72%	156.68%	146.57%	131.50%	96.04%	138.62%	100.00%	-
EPS	17.92	11.18	10.81	-1.14	2.25	18.83	9.99	10.21%
YoY %	60.29%	3.42%	1,048.25%	-150.67%	-88.05%	88.49%	-	-
Horiz. %	179.38%	111.91%	108.21%	-11.41%	22.52%	188.49%	100.00%	-
DPS	4.00	1.96	2.00	1.44	1.06	2.00	2.00	12.23%
YoY %	104.08%	-2.00%	38.89%	35.85%	-47.00%	0.00%	-	-
Horiz. %	200.00%	98.00%	100.00%	72.00%	53.00%	100.00%	100.00%	-
NAPS	1.4112	1.3135	1.2101	1.11	1.13	1.94	1.75	-3.51%
YoY %	7.44%	8.54%	9.02%	-1.77%	-41.75%	10.86%	-	-
Horiz. %	80.64%	75.06%	69.15%	63.43%	64.57%	110.86%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Adjusted Per Share Value based on latest NOSH - 87,256
RPS	142.88	140.17	129.05	115.48	83.74	64.24	46.27	20.65%
YoY %	1.93%	8.62%	11.75%	37.90%	30.35%	38.84%	-	-
Horiz. %	308.80%	302.94%	278.91%	249.58%	180.98%	138.84%	100.00%	-
EPS	5.62	3.57	3.40	-0.36	0.70	3.12	1.65	22.63%
YoY %	57.42%	5.00%	1,044.44%	-151.43%	-77.56%	89.09%	-	-
Horiz. %	340.61%	216.36%	206.06%	-21.82%	42.42%	189.09%	100.00%	-
DPS	1.25	0.63	0.63	0.45	0.33	0.33	0.33	24.82%
YoY %	98.41%	0.00%	40.00%	36.36%	0.00%	0.00%	-	-
Horiz. %	378.79%	190.91%	190.91%	136.36%	100.00%	100.00%	100.00%	-
NAPS	0.4424	0.4195	0.3804	0.348	0.3518	0.321	0.2891	7.34%
YoY %	5.46%	10.28%	9.31%	-1.08%	9.60%	11.03%	-	-
Horiz. %	153.03%	145.11%	131.58%	120.37%	121.69%	111.03%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	-
Price	0.75	0.69	0.55	0.67	1.11	1.04	1.34	-
P/RPS	0.16	0.16	0.13	0.18	0.41	0.27	0.48	-16.71%
YoY %	0.00%	23.08%	-27.78%	-56.10%	51.85%	-43.75%	-	-
Horiz. %	33.33%	33.33%	27.08%	37.50%	85.42%	56.25%	100.00%	-
P/EPS	4.18	6.17	5.09	-58.93	49.34	5.52	13.41	-17.64%
YoY %	-32.25%	21.22%	108.64%	-219.44%	793.84%	-58.84%	-	-
Horiz. %	31.17%	46.01%	37.96%	-439.45%	367.93%	41.16%	100.00%	-
EY	23.90	16.21	19.66	-1.70	2.03	18.11	7.46	21.39%
YoY %	47.44%	-17.55%	1,256.47%	-183.74%	-88.79%	142.76%	-	-
Horiz. %	320.38%	217.29%	263.54%	-22.79%	27.21%	242.76%	100.00%	-
DY	5.33	2.84	3.64	2.15	0.96	1.92	1.49	23.64%
YoY %	87.68%	-21.98%	69.30%	123.96%	-50.00%	28.86%	-	-
Horiz. %	357.72%	190.60%	244.30%	144.30%	64.43%	128.86%	100.00%	-
P/NAPS	0.53	0.53	0.45	0.60	0.98	0.54	0.77	-6.03%
YoY %	0.00%	17.78%	-25.00%	-38.78%	81.48%	-29.87%	-	-
Horiz. %	68.83%	68.83%	58.44%	77.92%	127.27%	70.13%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Announcement Date
Date	23/06/08	26/06/07	04/07/06	30/06/05	29/06/04	19/06/03	20/06/02	-
Price	0.50	0.70	0.50	0.62	0.97	1.36	1.20	-
P/RPS	0.11	0.16	0.12	0.17	0.36	0.35	0.43	-20.30%
YoY %	-31.25%	33.33%	-29.41%	-52.78%	2.86%	-18.60%	-	-
Horiz. %	25.58%	37.21%	27.91%	39.53%	83.72%	81.40%	100.00%	-
P/EPS	2.79	6.26	4.62	-54.54	43.12	7.22	12.01	-21.57%
YoY %	-55.43%	35.50%	108.47%	-226.48%	497.23%	-39.88%	-	-
Horiz. %	23.23%	52.12%	38.47%	-454.12%	359.03%	60.12%	100.00%	-
EY	35.85	15.98	21.62	-1.83	2.32	13.85	8.33	27.51%
YoY %	124.34%	-26.09%	1,281.42%	-178.88%	-83.25%	66.27%	-	-
Horiz. %	430.37%	191.84%	259.54%	-21.97%	27.85%	166.27%	100.00%	-
DY	8.00	2.80	4.00	2.32	1.09	1.47	1.67	29.80%
YoY %	185.71%	-30.00%	72.41%	112.84%	-25.85%	-11.98%	-	-
Horiz. %	479.04%	167.66%	239.52%	138.92%	65.27%	88.02%	100.00%	-
P/NAPS	0.35	0.53	0.41	0.56	0.86	0.70	0.69	-10.68%
YoY %	-33.96%	29.27%	-26.79%	-34.88%	22.86%	1.45%	-	-
Horiz. %	50.72%	76.81%	59.42%	81.16%	124.64%	101.45%	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