[POHUAT] YoY TTM Result on 31-Jan-2020 [#1]

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
TTM Result
Revenue	639,723	554,042	654,364	692,740	657,093	612,701	547,619	2.62%
YoY %	15.46%	-15.33%	-5.54%	5.42%	7.25%	11.88%	-	-
Horiz. %	116.82%	101.17%	119.49%	126.50%	119.99%	111.88%	100.00%	-
PBT	94,677	46,359	62,734	59,991	67,965	55,724	61,897	7.33%
YoY %	104.23%	-26.10%	4.57%	-11.73%	21.97%	-9.97%	-	-
Horiz. %	152.96%	74.90%	101.35%	96.92%	109.80%	90.03%	100.00%	-
Tax	-19,151	-8,419	-12,532	-13,014	-11,538	-11,367	-11,645	8.64%
YoY %	-127.47%	32.82%	3.70%	-12.79%	-1.50%	2.39%	-	-
Horiz. %	164.46%	72.30%	107.62%	111.76%	99.08%	97.61%	100.00%	-
NP	75,526	37,940	50,202	46,977	56,427	44,357	50,252	7.02%
YoY %	99.07%	-24.43%	6.87%	-16.75%	27.21%	-11.73%	-	-
Horiz. %	150.29%	75.50%	99.90%	93.48%	112.29%	88.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,526	37,940	50,202	46,974	56,161	44,341	50,598	6.90%
YoY %	99.07%	-24.43%	6.87%	-16.36%	26.66%	-12.37%	-	-
Horiz. %	149.27%	74.98%	99.22%	92.84%	110.99%	87.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.23%	18.16%	19.98%	21.69%	16.98%	20.40%	18.81%	-
YoY %	11.40%	-9.11%	-7.88%	27.74%	-16.76%	8.45%	-	-
Horiz. %	107.55%	96.54%	106.22%	115.31%	90.27%	108.45%	100.00%	-
Total Cost	564,197	516,102	604,162	645,763	600,666	568,344	497,367	2.12%
YoY %	9.32%	-14.58%	-6.44%	7.51%	5.69%	14.27%	-	-
Horiz. %	113.44%	103.77%	121.47%	129.84%	120.77%	114.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,815	467,728	434,236	368,090	330,033	287,555	265,630	11.79%
YoY %	10.92%	7.71%	17.97%	11.53%	14.77%	8.25%	-	-
Horiz. %	195.31%	176.08%	163.47%	138.57%	124.25%	108.25%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	21,197	10,598	21,566	15,661	8,782	12,818	17,069	3.67%
YoY %	100.01%	-50.86%	37.71%	78.33%	-31.49%	-24.90%	-	-
Horiz. %	124.18%	62.09%	126.35%	91.75%	51.45%	75.10%	100.00%	-
Div Payout %	28.07%	27.94%	42.96%	33.34%	15.64%	28.91%	33.74%	-
YoY %	0.47%	-34.96%	28.85%	113.17%	-45.90%	-14.32%	-	-
Horiz. %	83.20%	82.81%	127.33%	98.81%	46.35%	85.68%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	518,815	467,728	434,236	368,090	330,033	287,555	265,630	11.79%
YoY %	10.92%	7.71%	17.97%	11.53%	14.77%	8.25%	-	-
Horiz. %	195.31%	176.08%	163.47%	138.57%	124.25%	108.25%	100.00%	-
NOSH	278,299	278,299	278,299	243,860	233,232	233,016	226,805	3.46%
YoY %	0.00%	0.00%	14.12%	4.56%	0.09%	2.74%	-	-
Horiz. %	122.70%	122.70%	122.70%	107.52%	102.83%	102.74%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	11.81%	6.85%	7.67%	6.78%	8.59%	7.24%	9.18%	-
YoY %	72.41%	-10.69%	13.13%	-21.07%	18.65%	-21.13%	-	-
Horiz. %	128.65%	74.62%	83.55%	73.86%	93.57%	78.87%	100.00%	-
ROE	14.56%	8.11%	11.56%	12.76%	17.02%	15.42%	19.05%	-
YoY %	79.53%	-29.84%	-9.40%	-25.03%	10.38%	-19.06%	-	-
Horiz. %	76.43%	42.57%	60.68%	66.98%	89.34%	80.94%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	241.43	209.09	246.96	300.85	298.81	279.21	256.52	-1.00%
YoY %	15.47%	-15.33%	-17.91%	0.68%	7.02%	8.85%	-	-
Horiz. %	94.12%	81.51%	96.27%	117.28%	116.49%	108.85%	100.00%	-
EPS	28.50	14.32	18.95	20.40	25.54	20.21	23.70	3.12%
YoY %	99.02%	-24.43%	-7.11%	-20.13%	26.37%	-14.73%	-	-
Horiz. %	120.25%	60.42%	79.96%	86.08%	107.76%	85.27%	100.00%	-
DPS	8.00	4.00	8.14	6.80	4.00	5.84	8.00	0.00%
YoY %	100.00%	-50.86%	19.71%	70.00%	-31.51%	-27.00%	-	-
Horiz. %	100.00%	50.00%	101.75%	85.00%	50.00%	73.00%	100.00%	-
NAPS	1.958	1.7652	1.6388	1.5986	1.5008	1.3104	1.2443	7.84%
YoY %	10.92%	7.71%	2.51%	6.52%	14.53%	5.31%	-	-
Horiz. %	157.36%	141.86%	131.70%	128.47%	120.61%	105.31%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 243,860
RPS	241.40	209.07	246.93	261.41	247.96	231.21	206.65	2.62%
YoY %	15.46%	-15.33%	-5.54%	5.42%	7.24%	11.88%	-	-
Horiz. %	116.82%	101.17%	119.49%	126.50%	119.99%	111.88%	100.00%	-
EPS	28.50	14.32	18.94	17.73	21.19	16.73	19.09	6.90%
YoY %	99.02%	-24.39%	6.82%	-16.33%	26.66%	-12.36%	-	-
Horiz. %	149.29%	75.01%	99.21%	92.88%	111.00%	87.64%	100.00%	-
DPS	8.00	4.00	8.14	5.91	3.31	4.84	6.44	3.67%
YoY %	100.00%	-50.86%	37.73%	78.55%	-31.61%	-24.84%	-	-
Horiz. %	124.22%	62.11%	126.40%	91.77%	51.40%	75.16%	100.00%	-
NAPS	1.9578	1.765	1.6386	1.389	1.2454	1.0851	1.0024	11.79%
YoY %	10.92%	7.71%	17.97%	11.53%	14.77%	8.25%	-	-
Horiz. %	195.31%	176.08%	163.47%	138.57%	124.24%	108.25%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	1.38	1.36	1.58	1.35	1.51	1.56	1.85	-
P/RPS	0.57	0.65	0.64	0.45	0.51	0.56	0.72	-3.81%
YoY %	-12.31%	1.56%	42.22%	-11.76%	-8.93%	-22.22%	-	-
Horiz. %	79.17%	90.28%	88.89%	62.50%	70.83%	77.78%	100.00%	-
P/EPS	4.84	9.50	8.34	6.62	5.91	7.72	7.81	-7.66%
YoY %	-49.05%	13.91%	25.98%	12.01%	-23.45%	-1.15%	-	-
Horiz. %	61.97%	121.64%	106.79%	84.76%	75.67%	98.85%	100.00%	-
EY	20.65	10.53	11.99	15.11	16.91	12.95	12.81	8.27%
YoY %	96.11%	-12.18%	-20.65%	-10.64%	30.58%	1.09%	-	-
Horiz. %	161.20%	82.20%	93.60%	117.95%	132.01%	101.09%	100.00%	-
DY	5.80	2.94	5.15	5.04	2.65	3.74	4.32	5.03%
YoY %	97.28%	-42.91%	2.18%	90.19%	-29.14%	-13.43%	-	-
Horiz. %	134.26%	68.06%	119.21%	116.67%	61.34%	86.57%	100.00%	-
P/NAPS	0.70	0.77	0.96	0.84	1.01	1.19	1.49	-11.82%
YoY %	-9.09%	-19.79%	14.29%	-16.83%	-15.13%	-20.13%	-	-
Horiz. %	46.98%	51.68%	64.43%	56.38%	67.79%	79.87%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	17/03/23	24/03/22	25/03/21	26/03/20	15/03/19	19/03/18	22/03/17	-
Price	1.36	1.39	1.69	0.78	1.60	1.52	2.01	-
P/RPS	0.56	0.66	0.68	0.26	0.54	0.54	0.78	-5.37%
YoY %	-15.15%	-2.94%	161.54%	-51.85%	0.00%	-30.77%	-	-
Horiz. %	71.79%	84.62%	87.18%	33.33%	69.23%	69.23%	100.00%	-
P/EPS	4.77	9.71	8.92	3.82	6.26	7.52	8.48	-9.13%
YoY %	-50.88%	8.86%	133.51%	-38.98%	-16.76%	-11.32%	-	-
Horiz. %	56.25%	114.50%	105.19%	45.05%	73.82%	88.68%	100.00%	-
EY	20.96	10.30	11.21	26.15	15.96	13.29	11.79	10.05%
YoY %	103.50%	-8.12%	-57.13%	63.85%	20.09%	12.72%	-	-
Horiz. %	177.78%	87.36%	95.08%	221.80%	135.37%	112.72%	100.00%	-
DY	5.88	2.88	4.82	8.72	2.50	3.84	3.98	6.71%
YoY %	104.17%	-40.25%	-44.72%	248.80%	-34.90%	-3.52%	-	-
Horiz. %	147.74%	72.36%	121.11%	219.10%	62.81%	96.48%	100.00%	-
P/NAPS	0.69	0.79	1.03	0.49	1.07	1.16	1.62	-13.25%
YoY %	-12.66%	-23.30%	110.20%	-54.21%	-7.76%	-28.40%	-	-
Horiz. %	42.59%	48.77%	63.58%	30.25%	66.05%	71.60%	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