[POHUAT] YoY TTM Result on 31-Jul-2009 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

28-Sep-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Jul-2009 [#3]

Profit Trend

QoQ- 7.33%

YoY- 0.35%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
TTM Result
Revenue	375,177	370,879	328,490	355,368	386,445	396,235	368,077	0.31%
YoY %	1.16%	12.90%	-7.56%	-8.04%	-2.47%	7.65%	-	-
Horiz. %	101.93%	100.76%	89.24%	96.55%	104.99%	107.65%	100.00%	-
PBT	6,910	6,697	10,112	15,480	16,422	16,892	11,286	-7.84%
YoY %	3.18%	-33.77%	-34.68%	-5.74%	-2.78%	49.67%	-	-
Horiz. %	61.23%	59.34%	89.60%	137.16%	145.51%	149.67%	100.00%	-
Tax	898	-696	-3,012	-2,015	-2,275	-2,400	-1,765	-
YoY %	229.02%	76.89%	-49.48%	11.43%	5.21%	-35.98%	-	-
Horiz. %	-50.88%	39.43%	170.65%	114.16%	128.90%	135.98%	100.00%	-
NP	7,808	6,001	7,100	13,465	14,147	14,492	9,521	-3.24%
YoY %	30.11%	-15.48%	-47.27%	-4.82%	-2.38%	52.21%	-	-
Horiz. %	82.01%	63.03%	74.57%	141.42%	148.59%	152.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,884	5,978	6,933	13,494	13,447	14,471	9,066	-2.29%
YoY %	31.88%	-13.77%	-48.62%	0.35%	-7.08%	59.62%	-	-
Horiz. %	86.96%	65.94%	76.47%	148.84%	148.32%	159.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.00%	10.39%	29.79%	13.02%	13.85%	14.21%	15.64%	-
YoY %	-225.12%	-65.12%	128.80%	-5.99%	-2.53%	-9.14%	-	-
Horiz. %	-83.12%	66.43%	190.47%	83.25%	88.55%	90.86%	100.00%	-
Total Cost	367,369	364,878	321,390	341,903	372,298	381,743	358,556	0.40%
YoY %	0.68%	13.53%	-6.00%	-8.16%	-2.47%	6.47%	-	-
Horiz. %	102.46%	101.76%	89.63%	95.36%	103.83%	106.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,408	128,476	131,884	138,164	121,391	117,386	98,075	5.38%
YoY %	4.62%	-2.58%	-4.55%	13.82%	3.41%	19.69%	-	-
Horiz. %	137.05%	131.00%	134.47%	140.88%	123.77%	119.69%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	2,256	2,268	2,049	1,742	3,487	1,743	1,745	4.36%
YoY %	-0.53%	10.69%	17.62%	-50.04%	100.06%	-0.11%	-	-
Horiz. %	129.28%	129.97%	117.42%	99.83%	199.83%	99.89%	100.00%	-
Div Payout %	28.62%	37.95%	29.56%	12.91%	25.93%	12.05%	19.25%	-
YoY %	-24.58%	28.38%	128.97%	-50.21%	115.19%	-37.40%	-	-
Horiz. %	148.68%	197.14%	153.56%	67.06%	134.70%	62.60%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	134,408	128,476	131,884	138,164	121,391	117,386	98,075	5.38%
YoY %	4.62%	-2.58%	-4.55%	13.82%	3.41%	19.69%	-	-
Horiz. %	137.05%	131.00%	134.47%	140.88%	123.77%	119.69%	100.00%	-
NOSH	107,967	113,384	113,361	87,296	87,137	87,191	82,500	4.58%
YoY %	-4.78%	0.02%	29.86%	0.18%	-0.06%	5.69%	-	-
Horiz. %	130.87%	137.44%	137.41%	105.81%	105.62%	105.69%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	2.08%	1.62%	2.16%	3.79%	3.66%	3.66%	2.59%	-
YoY %	28.40%	-25.00%	-43.01%	3.55%	0.00%	41.31%	-	-
Horiz. %	80.31%	62.55%	83.40%	146.33%	141.31%	141.31%	100.00%	-
ROE	5.87%	4.65%	5.26%	9.77%	11.08%	12.33%	9.24%	-
YoY %	26.24%	-11.60%	-46.16%	-11.82%	-10.14%	33.44%	-	-
Horiz. %	63.53%	50.32%	56.93%	105.74%	119.91%	133.44%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	347.49	327.10	289.77	407.08	443.49	454.44	446.15	-4.07%
YoY %	6.23%	12.88%	-28.82%	-8.21%	-2.41%	1.86%	-	-
Horiz. %	77.89%	73.32%	64.95%	91.24%	99.40%	101.86%	100.00%	-
EPS	7.30	5.27	6.12	15.46	15.43	16.60	10.99	-6.58%
YoY %	38.52%	-13.89%	-60.41%	0.19%	-7.05%	51.05%	-	-
Horiz. %	66.42%	47.95%	55.69%	140.67%	140.40%	151.05%	100.00%	-
DPS	2.09	2.00	1.81	2.00	4.00	2.00	2.12	-0.23%
YoY %	4.50%	10.50%	-9.50%	-50.00%	100.00%	-5.66%	-	-
Horiz. %	98.58%	94.34%	85.38%	94.34%	188.68%	94.34%	100.00%	-
NAPS	1.2449	1.1331	1.1634	1.5827	1.3931	1.3463	1.1888	0.77%
YoY %	9.87%	-2.60%	-26.49%	13.61%	3.48%	13.25%	-	-
Horiz. %	104.72%	95.31%	97.86%	133.13%	117.19%	113.25%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 87,296
RPS	141.58	139.95	123.96	134.10	145.83	149.52	138.90	0.31%
YoY %	1.16%	12.90%	-7.56%	-8.04%	-2.47%	7.65%	-	-
Horiz. %	101.93%	100.76%	89.24%	96.54%	104.99%	107.65%	100.00%	-
EPS	2.98	2.26	2.62	5.09	5.07	5.46	3.42	-2.26%
YoY %	31.86%	-13.74%	-48.53%	0.39%	-7.14%	59.65%	-	-
Horiz. %	87.13%	66.08%	76.61%	148.83%	148.25%	159.65%	100.00%	-
DPS	0.85	0.86	0.77	0.66	1.32	0.66	0.66	4.30%
YoY %	-1.16%	11.69%	16.67%	-50.00%	100.00%	0.00%	-	-
Horiz. %	128.79%	130.30%	116.67%	100.00%	200.00%	100.00%	100.00%	-
NAPS	0.5072	0.4848	0.4977	0.5214	0.4581	0.443	0.3701	5.38%
YoY %	4.62%	-2.59%	-4.55%	13.82%	3.41%	19.70%	-	-
Horiz. %	137.04%	130.99%	134.48%	140.88%	123.78%	119.70%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	0.37	0.42	0.46	0.62	0.52	0.68	0.43	-
P/RPS	0.11	0.13	0.16	0.15	0.12	0.15	0.10	1.59%
YoY %	-15.38%	-18.75%	6.67%	25.00%	-20.00%	50.00%	-	-
Horiz. %	110.00%	130.00%	160.00%	150.00%	120.00%	150.00%	100.00%	-
P/EPS	5.07	7.97	7.52	4.01	3.37	4.10	3.91	4.42%
YoY %	-36.39%	5.98%	87.53%	18.99%	-17.80%	4.86%	-	-
Horiz. %	129.67%	203.84%	192.33%	102.56%	86.19%	104.86%	100.00%	-
EY	19.74	12.55	13.30	24.93	29.68	24.41	25.56	-4.21%
YoY %	57.29%	-5.64%	-46.65%	-16.00%	21.59%	-4.50%	-	-
Horiz. %	77.23%	49.10%	52.03%	97.54%	116.12%	95.50%	100.00%	-
DY	5.65	4.76	3.93	3.23	7.69	2.94	4.92	2.33%
YoY %	18.70%	21.12%	21.67%	-58.00%	161.56%	-40.24%	-	-
Horiz. %	114.84%	96.75%	79.88%	65.65%	156.30%	59.76%	100.00%	-
P/NAPS	0.30	0.37	0.40	0.39	0.37	0.51	0.36	-2.99%
YoY %	-18.92%	-7.50%	2.56%	5.41%	-27.45%	41.67%	-	-
Horiz. %	83.33%	102.78%	111.11%	108.33%	102.78%	141.67%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/09/12	29/09/11	28/09/10	28/09/09	18/09/08	27/09/07	27/09/06	-
Price	0.39	0.40	0.45	0.55	0.45	0.55	0.42	-
P/RPS	0.11	0.12	0.16	0.14	0.10	0.12	0.09	3.39%
YoY %	-8.33%	-25.00%	14.29%	40.00%	-16.67%	33.33%	-	-
Horiz. %	122.22%	133.33%	177.78%	155.56%	111.11%	133.33%	100.00%	-
P/EPS	5.34	7.59	7.36	3.56	2.92	3.31	3.82	5.73%
YoY %	-29.64%	3.12%	106.74%	21.92%	-11.78%	-13.35%	-	-
Horiz. %	139.79%	198.69%	192.67%	93.19%	76.44%	86.65%	100.00%	-
EY	18.72	13.18	13.59	28.10	34.29	30.18	26.16	-5.41%
YoY %	42.03%	-3.02%	-51.64%	-18.05%	13.62%	15.37%	-	-
Horiz. %	71.56%	50.38%	51.95%	107.42%	131.08%	115.37%	100.00%	-
DY	5.36	5.00	4.02	3.64	8.89	3.64	5.04	1.03%
YoY %	7.20%	24.38%	10.44%	-59.06%	144.23%	-27.78%	-	-
Horiz. %	106.35%	99.21%	79.76%	72.22%	176.39%	72.22%	100.00%	-
P/NAPS	0.31	0.35	0.39	0.35	0.32	0.41	0.35	-2.00%
YoY %	-11.43%	-10.26%	11.43%	9.38%	-21.95%	17.14%	-	-
Horiz. %	88.57%	100.00%	111.43%	100.00%	91.43%	117.14%	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