[POHUAT] YoY TTM Result on 31-Jan-2014 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- 9.13%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 547,619 499,898 386,758 358,499 402,320 349,930 365,298 6.97%
PBT 61,897 53,592 31,146 20,378 20,654 5,519 10,384 34.61%
Tax -11,645 -9,072 -5,841 -2,326 -3,186 1,699 -1,566 39.66%
NP 50,252 44,520 25,305 18,052 17,468 7,218 8,818 33.61%
-
NP to SH 50,598 45,144 25,667 18,306 17,728 7,154 8,812 33.78%
-
Tax Rate 18.81% 16.93% 18.75% 11.41% 15.43% -30.78% 15.08% -
Total Cost 497,367 455,378 361,453 340,447 384,852 342,712 356,480 5.70%
-
Net Worth 265,630 221,948 185,862 164,721 148,519 130,466 130,766 12.52%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 17,069 14,943 8,554 5,355 2,160 2,256 2,268 39.94%
Div Payout % 33.74% 33.10% 33.33% 29.26% 12.19% 31.54% 25.75% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 265,630 221,948 185,862 164,721 148,519 130,466 130,766 12.52%
NOSH 226,805 213,534 106,762 107,198 107,002 107,912 112,758 12.34%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 9.18% 8.91% 6.54% 5.04% 4.34% 2.06% 2.41% -
ROE 19.05% 20.34% 13.81% 11.11% 11.94% 5.48% 6.74% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 256.52 234.11 362.26 334.42 375.99 324.27 323.96 -3.81%
EPS 23.70 21.14 24.04 17.08 16.57 6.63 7.81 20.30%
DPS 8.00 7.00 8.00 5.00 2.00 2.09 2.00 25.96%
NAPS 1.2443 1.0394 1.7409 1.5366 1.388 1.209 1.1597 1.17%
Adjusted Per Share Value based on latest NOSH - 107,198
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 196.77 179.63 138.97 128.82 144.56 125.74 131.26 6.97%
EPS 18.18 16.22 9.22 6.58 6.37 2.57 3.17 33.75%
DPS 6.13 5.37 3.07 1.92 0.78 0.81 0.82 39.78%
NAPS 0.9545 0.7975 0.6679 0.5919 0.5337 0.4688 0.4699 12.52%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.85 1.68 1.75 1.03 0.425 0.39 0.45 -
P/RPS 0.72 0.72 0.48 0.31 0.11 0.12 0.14 31.34%
P/EPS 7.81 7.95 7.28 6.03 2.57 5.88 5.76 5.20%
EY 12.81 12.58 13.74 16.58 38.98 17.00 17.37 -4.94%
DY 4.32 4.17 4.57 4.85 4.71 5.36 4.44 -0.45%
P/NAPS 1.49 1.62 1.01 0.67 0.31 0.32 0.39 25.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/03/17 22/03/16 19/03/15 20/03/14 20/03/13 13/03/12 22/03/11 -
Price 2.01 1.46 2.30 1.48 0.46 0.38 0.45 -
P/RPS 0.78 0.62 0.63 0.44 0.12 0.12 0.14 33.11%
P/EPS 8.48 6.91 9.57 8.67 2.78 5.73 5.76 6.65%
EY 11.79 14.48 10.45 11.54 36.02 17.45 17.37 -6.24%
DY 3.98 4.79 3.48 3.38 4.35 5.50 4.44 -1.80%
P/NAPS 1.62 1.40 1.32 0.96 0.33 0.31 0.39 26.75%

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