[POHUAT] YoY TTM Result on 30-Apr-2013 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

27-Jun-2013

Admission Sponsor

Sponsor

Financial Year

31-Oct-2013

Quarter

30-Apr-2013 [#2]

Profit Trend

QoQ- 6.71%

YoY- 170.47%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
TTM Result
Revenue	510,198	398,492	372,178	380,392	367,530	366,130	318,258	8.17%
YoY %	28.03%	7.07%	-2.16%	3.50%	0.38%	15.04%	-	-
Horiz. %	160.31%	125.21%	116.94%	119.52%	115.48%	115.04%	100.00%	-
PBT	53,717	33,048	23,184	22,221	5,532	7,995	7,785	37.93%
YoY %	62.54%	42.55%	4.33%	301.68%	-30.81%	2.70%	-	-
Horiz. %	690.01%	424.51%	297.80%	285.43%	71.06%	102.70%	100.00%	-
Tax	-9,837	-5,838	-2,802	-3,526	1,465	-1,065	-2,810	23.19%
YoY %	-68.50%	-108.35%	20.53%	-340.68%	237.56%	62.10%	-	-
Horiz. %	350.07%	207.76%	99.72%	125.48%	-52.14%	37.90%	100.00%	-
NP	43,880	27,210	20,382	18,695	6,997	6,930	4,975	43.69%
YoY %	61.26%	33.50%	9.02%	167.19%	0.97%	39.30%	-	-
Horiz. %	882.01%	546.93%	409.69%	375.78%	140.64%	139.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,492	27,638	20,725	18,917	6,994	6,952	4,863	44.57%
YoY %	60.98%	33.36%	9.56%	170.47%	0.60%	42.96%	-	-
Horiz. %	914.91%	568.33%	426.18%	389.00%	143.82%	142.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.31%	17.67%	12.09%	15.87%	-26.48%	13.32%	36.10%	-
YoY %	3.62%	46.15%	-23.82%	159.93%	-298.80%	-63.10%	-	-
Horiz. %	50.72%	48.95%	33.49%	43.96%	-73.35%	36.90%	100.00%	-
Total Cost	466,318	371,282	351,796	361,697	360,533	359,200	313,283	6.84%
YoY %	25.60%	5.54%	-2.74%	0.32%	0.37%	14.66%	-	-
Horiz. %	148.85%	118.51%	112.29%	115.45%	115.08%	114.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,515	189,075	166,023	147,201	130,037	125,050	127,769	9.17%
YoY %	14.51%	13.88%	12.79%	13.20%	3.99%	-2.13%	-	-
Horiz. %	169.46%	147.98%	129.94%	115.21%	101.78%	97.87%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Dividend
Div	15,999	11,759	5,355	2,160	2,256	2,268	2,049	40.80%
YoY %	36.06%	119.59%	147.92%	-4.26%	-0.53%	10.69%	-	-
Horiz. %	780.82%	573.89%	261.35%	105.42%	110.10%	110.69%	100.00%	-
Div Payout %	35.96%	42.55%	25.84%	11.42%	32.26%	32.64%	42.14%	-
YoY %	-15.49%	64.67%	126.27%	-64.60%	-1.16%	-22.54%	-	-
Horiz. %	85.33%	100.97%	61.32%	27.10%	76.55%	77.46%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Equity
Net Worth	216,515	189,075	166,023	147,201	130,037	125,050	127,769	9.17%
YoY %	14.51%	13.88%	12.79%	13.20%	3.99%	-2.13%	-	-
Horiz. %	169.46%	147.98%	129.94%	115.21%	101.78%	97.87%	100.00%	-
NOSH	213,021	106,816	107,029	106,923	108,247	112,658	112,790	11.16%
YoY %	99.43%	-0.20%	0.10%	-1.22%	-3.92%	-0.12%	-	-
Horiz. %	188.87%	94.70%	94.89%	94.80%	95.97%	99.88%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Ratio Analysis
NP Margin	8.60%	6.83%	5.48%	4.91%	1.90%	1.89%	1.56%	-
YoY %	25.92%	24.64%	11.61%	158.42%	0.53%	21.15%	-	-
Horiz. %	551.28%	437.82%	351.28%	314.74%	121.79%	121.15%	100.00%	-
ROE	20.55%	14.62%	12.48%	12.85%	5.38%	5.56%	3.81%	-
YoY %	40.56%	17.15%	-2.88%	138.85%	-3.24%	45.93%	-	-
Horiz. %	539.37%	383.73%	327.56%	337.27%	141.21%	145.93%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Per Share
RPS	239.50	373.06	347.73	355.76	339.53	324.99	282.17	-2.69%
YoY %	-35.80%	7.28%	-2.26%	4.78%	4.47%	15.18%	-	-
Horiz. %	84.88%	132.21%	123.23%	126.08%	120.33%	115.18%	100.00%	-
EPS	20.89	25.87	19.36	17.69	6.46	6.17	4.31	30.05%
YoY %	-19.25%	33.63%	9.44%	173.84%	4.70%	43.16%	-	-
Horiz. %	484.69%	600.23%	449.19%	410.44%	149.88%	143.16%	100.00%	-
DPS	7.51	11.00	5.00	2.00	2.08	2.00	1.82	26.61%
YoY %	-31.73%	120.00%	150.00%	-3.85%	4.00%	9.89%	-	-
Horiz. %	412.64%	604.40%	274.73%	109.89%	114.29%	109.89%	100.00%	-
NAPS	1.0164	1.7701	1.5512	1.3767	1.2013	1.11	1.1328	-1.78%
YoY %	-42.58%	14.11%	12.68%	14.60%	8.23%	-2.01%	-	-
Horiz. %	89.72%	156.26%	136.94%	121.53%	106.05%	97.99%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 106,923
RPS	183.33	143.19	133.73	136.68	132.06	131.56	114.36	8.17%
YoY %	28.03%	7.07%	-2.16%	3.50%	0.38%	15.04%	-	-
Horiz. %	160.31%	125.21%	116.94%	119.52%	115.48%	115.04%	100.00%	-
EPS	15.99	9.93	7.45	6.80	2.51	2.50	1.75	44.54%
YoY %	61.03%	33.29%	9.56%	170.92%	0.40%	42.86%	-	-
Horiz. %	913.71%	567.43%	425.71%	388.57%	143.43%	142.86%	100.00%	-
DPS	5.75	4.23	1.92	0.78	0.81	0.82	0.74	40.69%
YoY %	35.93%	120.31%	146.15%	-3.70%	-1.22%	10.81%	-	-
Horiz. %	777.03%	571.62%	259.46%	105.41%	109.46%	110.81%	100.00%	-
NAPS	0.778	0.6794	0.5966	0.5289	0.4673	0.4493	0.4591	9.18%
YoY %	14.51%	13.88%	12.80%	13.18%	4.01%	-2.13%	-	-
Horiz. %	169.46%	147.99%	129.95%	115.20%	101.79%	97.87%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	-
Price	1.51	1.99	1.26	0.465	0.39	0.49	0.55	-
P/RPS	0.63	0.53	0.36	0.13	0.11	0.15	0.19	22.09%
YoY %	18.87%	47.22%	176.92%	18.18%	-26.67%	-21.05%	-	-
Horiz. %	331.58%	278.95%	189.47%	68.42%	57.89%	78.95%	100.00%	-
P/EPS	7.23	7.69	6.51	2.63	6.04	7.94	12.76	-9.02%
YoY %	-5.98%	18.13%	147.53%	-56.46%	-23.93%	-37.77%	-	-
Horiz. %	56.66%	60.27%	51.02%	20.61%	47.34%	62.23%	100.00%	-
EY	13.83	13.00	15.37	38.05	16.57	12.59	7.84	9.91%
YoY %	6.38%	-15.42%	-59.61%	129.63%	31.61%	60.59%	-	-
Horiz. %	176.40%	165.82%	196.05%	485.33%	211.35%	160.59%	100.00%	-
DY	4.97	5.53	3.97	4.30	5.34	4.08	3.30	7.05%
YoY %	-10.13%	39.29%	-7.67%	-19.48%	30.88%	23.64%	-	-
Horiz. %	150.61%	167.58%	120.30%	130.30%	161.82%	123.64%	100.00%	-
P/NAPS	1.49	1.12	0.81	0.34	0.32	0.44	0.49	20.34%
YoY %	33.04%	38.27%	138.24%	6.25%	-27.27%	-10.20%	-	-
Horiz. %	304.08%	228.57%	165.31%	69.39%	65.31%	89.80%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	30/06/16	29/06/15	18/06/14	27/06/13	28/06/12	23/06/11	28/06/10	-
Price	1.54	2.10	1.26	0.595	0.38	0.45	0.48	-
P/RPS	0.64	0.56	0.36	0.17	0.11	0.14	0.17	24.70%
YoY %	14.29%	55.56%	111.76%	54.55%	-21.43%	-17.65%	-	-
Horiz. %	376.47%	329.41%	211.76%	100.00%	64.71%	82.35%	100.00%	-
P/EPS	7.37	8.12	6.51	3.36	5.88	7.29	11.13	-6.63%
YoY %	-9.24%	24.73%	93.75%	-42.86%	-19.34%	-34.50%	-	-
Horiz. %	66.22%	72.96%	58.49%	30.19%	52.83%	65.50%	100.00%	-
EY	13.56	12.32	15.37	29.73	17.00	13.71	8.98	7.10%
YoY %	10.06%	-19.84%	-48.30%	74.88%	24.00%	52.67%	-	-
Horiz. %	151.00%	137.19%	171.16%	331.07%	189.31%	152.67%	100.00%	-
DY	4.88	5.24	3.97	3.36	5.49	4.44	3.79	4.29%
YoY %	-6.87%	31.99%	18.15%	-38.80%	23.65%	17.15%	-	-
Horiz. %	128.76%	138.26%	104.75%	88.65%	144.85%	117.15%	100.00%	-
P/NAPS	1.52	1.19	0.81	0.43	0.32	0.41	0.42	23.88%
YoY %	27.73%	46.91%	88.37%	34.38%	-21.95%	-2.38%	-	-
Horiz. %	361.90%	283.33%	192.86%	102.38%	76.19%	97.62%	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