[POHUAT] YoY TTM Result on 30-Apr-2012 [#2]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- -2.24%
YoY- 0.6%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 398,492 372,178 380,392 367,530 366,130 318,258 372,367 1.13%
PBT 33,048 23,184 22,221 5,532 7,995 7,785 15,194 13.82%
Tax -5,838 -2,802 -3,526 1,465 -1,065 -2,810 -2,411 15.87%
NP 27,210 20,382 18,695 6,997 6,930 4,975 12,783 13.41%
-
NP to SH 27,638 20,725 18,917 6,994 6,952 4,863 12,573 14.02%
-
Tax Rate 17.67% 12.09% 15.87% -26.48% 13.32% 36.10% 15.87% -
Total Cost 371,282 351,796 361,697 360,533 359,200 313,283 359,584 0.53%
-
Net Worth 189,075 166,023 147,201 130,037 125,050 127,769 136,412 5.58%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 11,759 5,355 2,160 2,256 2,268 2,049 1,742 37.45%
Div Payout % 42.55% 25.84% 11.42% 32.26% 32.64% 42.14% 13.86% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 189,075 166,023 147,201 130,037 125,050 127,769 136,412 5.58%
NOSH 106,816 107,029 106,923 108,247 112,658 112,790 87,236 3.43%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 6.83% 5.48% 4.91% 1.90% 1.89% 1.56% 3.43% -
ROE 14.62% 12.48% 12.85% 5.38% 5.56% 3.81% 9.22% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 373.06 347.73 355.76 339.53 324.99 282.17 426.85 -2.21%
EPS 25.87 19.36 17.69 6.46 6.17 4.31 14.41 10.23%
DPS 11.00 5.00 2.00 2.08 2.00 1.82 2.00 32.84%
NAPS 1.7701 1.5512 1.3767 1.2013 1.11 1.1328 1.5637 2.08%
Adjusted Per Share Value based on latest NOSH - 108,247
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 143.19 133.73 136.68 132.06 131.56 114.36 133.80 1.13%
EPS 9.93 7.45 6.80 2.51 2.50 1.75 4.52 14.00%
DPS 4.23 1.92 0.78 0.81 0.82 0.74 0.63 37.33%
NAPS 0.6794 0.5966 0.5289 0.4673 0.4493 0.4591 0.4902 5.58%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.99 1.26 0.465 0.39 0.49 0.55 0.56 -
P/RPS 0.53 0.36 0.13 0.11 0.15 0.19 0.13 26.37%
P/EPS 7.69 6.51 2.63 6.04 7.94 12.76 3.89 12.02%
EY 13.00 15.37 38.05 16.57 12.59 7.84 25.74 -10.75%
DY 5.53 3.97 4.30 5.34 4.08 3.30 3.57 7.56%
P/NAPS 1.12 0.81 0.34 0.32 0.44 0.49 0.36 20.81%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 18/06/14 27/06/13 28/06/12 23/06/11 28/06/10 30/06/09 -
Price 2.10 1.26 0.595 0.38 0.45 0.48 0.55 -
P/RPS 0.56 0.36 0.17 0.11 0.14 0.17 0.13 27.54%
P/EPS 8.12 6.51 3.36 5.88 7.29 11.13 3.82 13.38%
EY 12.32 15.37 29.73 17.00 13.71 8.98 26.20 -11.81%
DY 5.24 3.97 3.36 5.49 4.44 3.79 3.64 6.25%
P/NAPS 1.19 0.81 0.43 0.32 0.41 0.42 0.35 22.61%

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