[POHUAT] YoY TTM Result on 30-Apr-2019 [#2]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

27-Jun-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

30-Apr-2019 [#2]

Profit Trend

QoQ- -2.32%

YoY- 23.07%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
TTM Result
Revenue	574,849	698,720	666,906	678,576	610,584	568,802	510,198	2.00%
YoY %	-17.73%	4.77%	-1.72%	11.14%	7.35%	11.49%	-	-
Horiz. %	112.67%	136.95%	130.72%	133.00%	119.68%	111.49%	100.00%	-
PBT	58,161	68,712	57,301	67,291	54,158	70,651	53,717	1.33%
YoY %	-15.36%	19.91%	-14.85%	24.25%	-23.34%	31.52%	-	-
Horiz. %	108.27%	127.91%	106.67%	125.27%	100.82%	131.52%	100.00%	-
Tax	-9,840	-12,765	-12,904	-12,161	-9,457	-13,686	-9,837	0.00%
YoY %	22.91%	1.08%	-6.11%	-28.59%	30.90%	-39.13%	-	-
Horiz. %	100.03%	129.77%	131.18%	123.63%	96.14%	139.13%	100.00%	-
NP	48,321	55,947	44,397	55,130	44,701	56,965	43,880	1.61%
YoY %	-13.63%	26.02%	-19.47%	23.33%	-21.53%	29.82%	-	-
Horiz. %	110.12%	127.50%	101.18%	125.64%	101.87%	129.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,321	55,947	44,393	54,858	44,575	57,325	44,492	1.38%
YoY %	-13.63%	26.03%	-19.08%	23.07%	-22.24%	28.84%	-	-
Horiz. %	108.61%	125.75%	99.78%	123.30%	100.19%	128.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.92%	18.58%	22.52%	18.07%	17.46%	19.37%	18.31%	-
YoY %	-8.93%	-17.50%	24.63%	3.49%	-9.86%	5.79%	-	-
Horiz. %	92.41%	101.47%	122.99%	98.69%	95.36%	105.79%	100.00%	-
Total Cost	526,528	642,773	622,509	623,446	565,883	511,837	466,318	2.04%
YoY %	-18.08%	3.26%	-0.15%	10.17%	10.56%	9.76%	-	-
Horiz. %	112.91%	137.84%	133.49%	133.70%	121.35%	109.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,337	445,497	378,953	336,757	297,905	265,331	216,515	14.62%
YoY %	10.29%	17.56%	12.53%	13.04%	12.28%	22.55%	-	-
Horiz. %	226.93%	205.76%	175.02%	155.54%	137.59%	122.55%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Dividend
Div	15,898	21,566	11,255	8,797	17,210	12,809	15,999	-0.10%
YoY %	-26.28%	91.61%	27.94%	-48.88%	34.36%	-19.94%	-	-
Horiz. %	99.37%	134.80%	70.35%	54.98%	107.57%	80.06%	100.00%	-
Div Payout %	32.90%	38.55%	25.35%	16.04%	38.61%	22.35%	35.96%	-
YoY %	-14.66%	52.07%	58.04%	-58.46%	72.75%	-37.85%	-	-
Horiz. %	91.49%	107.20%	70.49%	44.61%	107.37%	62.15%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Equity
Net Worth	491,337	445,497	378,953	336,757	297,905	265,331	216,515	14.62%
YoY %	10.29%	17.56%	12.53%	13.04%	12.28%	22.55%	-	-
Horiz. %	226.93%	205.76%	175.02%	155.54%	137.59%	122.55%	100.00%	-
NOSH	278,299	278,299	244,409	233,928	233,232	226,805	213,021	4.55%
YoY %	0.00%	13.87%	4.48%	0.30%	2.83%	6.47%	-	-
Horiz. %	130.64%	130.64%	114.73%	109.81%	109.49%	106.47%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	8.41%	8.01%	6.66%	8.12%	7.32%	10.01%	8.60%	-
YoY %	4.99%	20.27%	-17.98%	10.93%	-26.87%	16.40%	-	-
Horiz. %	97.79%	93.14%	77.44%	94.42%	85.12%	116.40%	100.00%	-
ROE	9.83%	12.56%	11.71%	16.29%	14.96%	21.61%	20.55%	-
YoY %	-21.74%	7.26%	-28.12%	8.89%	-30.77%	5.16%	-	-
Horiz. %	47.83%	61.12%	56.98%	79.27%	72.80%	105.16%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Per Share
RPS	216.95	263.70	289.18	308.00	278.09	266.45	239.50	-1.63%
YoY %	-17.73%	-8.81%	-6.11%	10.76%	4.37%	11.25%	-	-
Horiz. %	90.58%	110.10%	120.74%	128.60%	116.11%	111.25%	100.00%	-
EPS	18.24	21.11	19.25	24.90	20.30	26.85	20.89	-2.23%
YoY %	-13.60%	9.66%	-22.69%	22.66%	-24.39%	28.53%	-	-
Horiz. %	87.31%	101.05%	92.15%	119.20%	97.18%	128.53%	100.00%	-
DPS	6.00	8.14	4.88	4.00	7.84	6.00	7.51	-3.67%
YoY %	-26.29%	66.80%	22.00%	-48.98%	30.67%	-20.11%	-	-
Horiz. %	79.89%	108.39%	64.98%	53.26%	104.39%	79.89%	100.00%	-
NAPS	1.8543	1.6813	1.6432	1.5285	1.3568	1.2429	1.0164	10.53%
YoY %	10.29%	2.32%	7.50%	12.65%	9.16%	22.28%	-	-
Horiz. %	182.44%	165.42%	161.67%	150.38%	133.49%	122.28%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 233,928
RPS	216.92	263.67	251.66	256.07	230.41	214.64	192.53	2.00%
YoY %	-17.73%	4.77%	-1.72%	11.14%	7.35%	11.48%	-	-
Horiz. %	112.67%	136.95%	130.71%	133.00%	119.67%	111.48%	100.00%	-
EPS	18.23	21.11	16.75	20.70	16.82	21.63	16.79	1.38%
YoY %	-13.64%	26.03%	-19.08%	23.07%	-22.24%	28.83%	-	-
Horiz. %	108.58%	125.73%	99.76%	123.29%	100.18%	128.83%	100.00%	-
DPS	6.00	8.14	4.25	3.32	6.49	4.83	6.04	-0.11%
YoY %	-26.29%	91.53%	28.01%	-48.84%	34.37%	-20.03%	-	-
Horiz. %	99.34%	134.77%	70.36%	54.97%	107.45%	79.97%	100.00%	-
NAPS	1.8541	1.6811	1.43	1.2708	1.1242	1.0013	0.817	14.62%
YoY %	10.29%	17.56%	12.53%	13.04%	12.27%	22.56%	-	-
Horiz. %	226.94%	205.76%	175.03%	155.54%	137.60%	122.56%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	-
Price	1.55	1.60	0.945	1.54	1.23	1.83	1.51	-
P/RPS	0.71	0.61	0.33	0.50	0.44	0.69	0.63	2.01%
YoY %	16.39%	84.85%	-34.00%	13.64%	-36.23%	9.52%	-	-
Horiz. %	112.70%	96.83%	52.38%	79.37%	69.84%	109.52%	100.00%	-
P/EPS	8.50	7.58	4.91	6.18	6.06	6.81	7.23	2.73%
YoY %	12.14%	54.38%	-20.55%	1.98%	-11.01%	-5.81%	-	-
Horiz. %	117.57%	104.84%	67.91%	85.48%	83.82%	94.19%	100.00%	-
EY	11.77	13.20	20.37	16.17	16.51	14.67	13.83	-2.65%
YoY %	-10.83%	-35.20%	25.97%	-2.06%	12.54%	6.07%	-	-
Horiz. %	85.10%	95.44%	147.29%	116.92%	119.38%	106.07%	100.00%	-
DY	3.87	5.09	5.16	2.60	6.37	3.28	4.97	-4.08%
YoY %	-23.97%	-1.36%	98.46%	-59.18%	94.21%	-34.00%	-	-
Horiz. %	77.87%	102.41%	103.82%	52.31%	128.17%	66.00%	100.00%	-
P/NAPS	0.84	0.95	0.58	1.01	0.91	1.47	1.49	-9.10%
YoY %	-11.58%	63.79%	-42.57%	10.99%	-38.10%	-1.34%	-	-
Horiz. %	56.38%	63.76%	38.93%	67.79%	61.07%	98.66%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	28/06/22	29/06/21	23/06/20	27/06/19	26/06/18	14/06/17	30/06/16	-
Price	1.37	1.39	1.04	1.56	1.28	1.89	1.54	-
P/RPS	0.63	0.53	0.36	0.51	0.46	0.71	0.64	-0.26%
YoY %	18.87%	47.22%	-29.41%	10.87%	-35.21%	10.94%	-	-
Horiz. %	98.44%	82.81%	56.25%	79.69%	71.88%	110.94%	100.00%	-
P/EPS	7.51	6.58	5.40	6.27	6.30	7.04	7.37	0.31%
YoY %	14.13%	21.85%	-13.88%	-0.48%	-10.51%	-4.48%	-	-
Horiz. %	101.90%	89.28%	73.27%	85.07%	85.48%	95.52%	100.00%	-
EY	13.31	15.19	18.51	15.96	15.86	14.21	13.56	-0.30%
YoY %	-12.38%	-17.94%	15.98%	0.63%	11.61%	4.79%	-	-
Horiz. %	98.16%	112.02%	136.50%	117.70%	116.96%	104.79%	100.00%	-
DY	4.38	5.86	4.69	2.56	6.12	3.17	4.88	-1.78%
YoY %	-25.26%	24.95%	83.20%	-58.17%	93.06%	-35.04%	-	-
Horiz. %	89.75%	120.08%	96.11%	52.46%	125.41%	64.96%	100.00%	-
P/NAPS	0.74	0.83	0.63	1.02	0.94	1.52	1.52	-11.30%
YoY %	-10.84%	31.75%	-38.24%	8.51%	-38.16%	0.00%	-	-
Horiz. %	48.68%	54.61%	41.45%	67.11%	61.84%	100.00%	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