[POHUAT] YoY TTM Result on 30-Apr-2008 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

23-Jun-2008

Admission Sponsor

Sponsor

Financial Year

31-Oct-2008

Quarter

30-Apr-2008 [#2]

Profit Trend

QoQ- -10.27%

YoY- 57.28%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
TTM Result
Revenue	366,130	318,258	372,367	397,629	390,091	359,157	321,392	2.19%
YoY %	15.04%	-14.53%	-6.35%	1.93%	8.61%	11.75%	-	-
Horiz. %	113.92%	99.02%	115.86%	123.72%	121.38%	111.75%	100.00%	-
PBT	7,995	7,785	15,194	17,856	13,287	11,842	2,100	24.94%
YoY %	2.70%	-48.76%	-14.91%	34.39%	12.20%	463.90%	-	-
Horiz. %	380.71%	370.71%	723.52%	850.29%	632.71%	563.90%	100.00%	-
Tax	-1,065	-2,810	-2,411	-1,648	-3,226	-1,819	-3,092	-16.26%
YoY %	62.10%	-16.55%	-46.30%	48.92%	-77.35%	41.17%	-	-
Horiz. %	34.44%	90.88%	77.98%	53.30%	104.33%	58.83%	100.00%	-
NP	6,930	4,975	12,783	16,208	10,061	10,023	-992	-
YoY %	39.30%	-61.08%	-21.13%	61.10%	0.38%	1,110.38%	-	-
Horiz. %	-698.59%	-501.51%	-1,288.61%	-1,633.87%	-1,014.21%	-1,010.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,952	4,863	12,573	15,637	9,942	9,458	-992	-
YoY %	42.96%	-61.32%	-19.59%	57.28%	5.12%	1,053.43%	-	-
Horiz. %	-700.81%	-490.22%	-1,267.44%	-1,576.31%	-1,002.22%	-953.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.32%	36.10%	15.87%	9.23%	24.28%	15.36%	147.24%	-
YoY %	-63.10%	127.47%	71.94%	-61.99%	58.07%	-89.57%	-	-
Horiz. %	9.05%	24.52%	10.78%	6.27%	16.49%	10.43%	100.00%	-
Total Cost	359,200	313,283	359,584	381,421	380,030	349,134	322,384	1.81%
YoY %	14.66%	-12.88%	-5.73%	0.37%	8.85%	8.30%	-	-
Horiz. %	111.42%	97.18%	111.54%	118.31%	117.88%	108.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,050	127,769	136,412	123,120	116,755	105,865	96,854	4.34%
YoY %	-2.13%	-6.34%	10.80%	5.45%	10.29%	9.30%	-	-
Horiz. %	129.11%	131.92%	140.84%	127.12%	120.55%	109.30%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	2,268	2,049	1,742	3,487	1,743	1,745	1,249	10.44%
YoY %	10.69%	17.62%	-50.04%	100.06%	-0.11%	39.71%	-	-
Horiz. %	181.59%	164.05%	139.47%	279.18%	139.55%	139.71%	100.00%	-
Div Payout %	32.64%	42.14%	13.86%	22.30%	17.54%	18.45%	0.00%	-
YoY %	-22.54%	204.04%	-37.85%	27.14%	-4.93%	0.00%	-	-
Horiz. %	176.91%	228.40%	75.12%	120.87%	95.07%	100.00%	-	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	125,050	127,769	136,412	123,120	116,755	105,865	96,854	4.34%
YoY %	-2.13%	-6.34%	10.80%	5.45%	10.29%	9.30%	-	-
Horiz. %	129.11%	131.92%	140.84%	127.12%	120.55%	109.30%	100.00%	-
NOSH	112,658	112,790	87,236	87,244	88,888	87,484	87,256	4.34%
YoY %	-0.12%	29.29%	-0.01%	-1.85%	1.60%	0.26%	-	-
Horiz. %	129.11%	129.26%	99.98%	99.99%	101.87%	100.26%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	1.89%	1.56%	3.43%	4.08%	2.58%	2.79%	-0.31%	-
YoY %	21.15%	-54.52%	-15.93%	58.14%	-7.53%	1,000.00%	-	-
Horiz. %	-609.68%	-503.23%	-1,106.45%	-1,316.13%	-832.26%	-900.00%	100.00%	-
ROE	5.56%	3.81%	9.22%	12.70%	8.52%	8.93%	-1.02%	-
YoY %	45.93%	-58.68%	-27.40%	49.06%	-4.59%	975.49%	-	-
Horiz. %	-545.10%	-373.53%	-903.92%	-1,245.10%	-835.29%	-875.49%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	324.99	282.17	426.85	455.76	438.85	410.54	368.33	-2.06%
YoY %	15.18%	-33.89%	-6.34%	3.85%	6.90%	11.46%	-	-
Horiz. %	88.23%	76.61%	115.89%	123.74%	119.15%	111.46%	100.00%	-
EPS	6.17	4.31	14.41	17.92	11.18	10.81	-1.14	-
YoY %	43.16%	-70.09%	-19.59%	60.29%	3.42%	1,048.25%	-	-
Horiz. %	-541.23%	-378.07%	-1,264.04%	-1,571.93%	-980.70%	-948.25%	100.00%	-
DPS	2.00	1.82	2.00	4.00	1.96	2.00	1.44	5.62%
YoY %	9.89%	-9.00%	-50.00%	104.08%	-2.00%	38.89%	-	-
Horiz. %	138.89%	126.39%	138.89%	277.78%	136.11%	138.89%	100.00%	-
NAPS	1.11	1.1328	1.5637	1.4112	1.3135	1.2101	1.11	0.00%
YoY %	-2.01%	-27.56%	10.81%	7.44%	8.54%	9.02%	-	-
Horiz. %	100.00%	102.05%	140.87%	127.14%	118.33%	109.02%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 87,244
RPS	138.16	120.10	140.52	150.05	147.20	135.53	121.28	2.19%
YoY %	15.04%	-14.53%	-6.35%	1.94%	8.61%	11.75%	-	-
Horiz. %	113.92%	99.03%	115.86%	123.72%	121.37%	111.75%	100.00%	-
EPS	2.62	1.84	4.74	5.90	3.75	3.57	-0.37	-
YoY %	42.39%	-61.18%	-19.66%	57.33%	5.04%	1,064.86%	-	-
Horiz. %	-708.11%	-497.30%	-1,281.08%	-1,594.59%	-1,013.51%	-964.86%	100.00%	-
DPS	0.86	0.77	0.66	1.32	0.66	0.66	0.47	10.58%
YoY %	11.69%	16.67%	-50.00%	100.00%	0.00%	40.43%	-	-
Horiz. %	182.98%	163.83%	140.43%	280.85%	140.43%	140.43%	100.00%	-
NAPS	0.4719	0.4821	0.5148	0.4646	0.4406	0.3995	0.3655	4.34%
YoY %	-2.12%	-6.35%	10.80%	5.45%	10.29%	9.30%	-	-
Horiz. %	129.11%	131.90%	140.85%	127.11%	120.55%	109.30%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	0.49	0.55	0.56	0.75	0.69	0.55	0.67	-
P/RPS	0.15	0.19	0.13	0.16	0.16	0.13	0.18	-2.99%
YoY %	-21.05%	46.15%	-18.75%	0.00%	23.08%	-27.78%	-	-
Horiz. %	83.33%	105.56%	72.22%	88.89%	88.89%	72.22%	100.00%	-
P/EPS	7.94	12.76	3.89	4.18	6.17	5.09	-58.93	-
YoY %	-37.77%	228.02%	-6.94%	-32.25%	21.22%	108.64%	-	-
Horiz. %	-13.47%	-21.65%	-6.60%	-7.09%	-10.47%	-8.64%	100.00%	-
EY	12.59	7.84	25.74	23.90	16.21	19.66	-1.70	-
YoY %	60.59%	-69.54%	7.70%	47.44%	-17.55%	1,256.47%	-	-
Horiz. %	-740.59%	-461.18%	-1,514.12%	-1,405.88%	-953.53%	-1,156.47%	100.00%	-
DY	4.08	3.30	3.57	5.33	2.84	3.64	2.15	11.26%
YoY %	23.64%	-7.56%	-33.02%	87.68%	-21.98%	69.30%	-	-
Horiz. %	189.77%	153.49%	166.05%	247.91%	132.09%	169.30%	100.00%	-
P/NAPS	0.44	0.49	0.36	0.53	0.53	0.45	0.60	-5.03%
YoY %	-10.20%	36.11%	-32.08%	0.00%	17.78%	-25.00%	-	-
Horiz. %	73.33%	81.67%	60.00%	88.33%	88.33%	75.00%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	23/06/11	28/06/10	30/06/09	23/06/08	26/06/07	04/07/06	30/06/05	-
Price	0.45	0.48	0.55	0.50	0.70	0.50	0.62	-
P/RPS	0.14	0.17	0.13	0.11	0.16	0.12	0.17	-3.18%
YoY %	-17.65%	30.77%	18.18%	-31.25%	33.33%	-29.41%	-	-
Horiz. %	82.35%	100.00%	76.47%	64.71%	94.12%	70.59%	100.00%	-
P/EPS	7.29	11.13	3.82	2.79	6.26	4.62	-54.54	-
YoY %	-34.50%	191.36%	36.92%	-55.43%	35.50%	108.47%	-	-
Horiz. %	-13.37%	-20.41%	-7.00%	-5.12%	-11.48%	-8.47%	100.00%	-
EY	13.71	8.98	26.20	35.85	15.98	21.62	-1.83	-
YoY %	52.67%	-65.73%	-26.92%	124.34%	-26.09%	1,281.42%	-	-
Horiz. %	-749.18%	-490.71%	-1,431.69%	-1,959.02%	-873.22%	-1,181.42%	100.00%	-
DY	4.44	3.79	3.64	8.00	2.80	4.00	2.32	11.41%
YoY %	17.15%	4.12%	-54.50%	185.71%	-30.00%	72.41%	-	-
Horiz. %	191.38%	163.36%	156.90%	344.83%	120.69%	172.41%	100.00%	-
P/NAPS	0.41	0.42	0.35	0.35	0.53	0.41	0.56	-5.06%
YoY %	-2.38%	20.00%	0.00%	-33.96%	29.27%	-26.79%	-	-
Horiz. %	73.21%	75.00%	62.50%	62.50%	94.64%	73.21%	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