[POHUAT] YoY TTM Result on 31-Jul-2012 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

27-Sep-2012

Admission Sponsor

Sponsor

Financial Year

31-Oct-2012

Quarter

31-Jul-2012 [#3]

Profit Trend

QoQ- 12.73%

YoY- 31.88%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
TTM Result
Revenue	421,870	370,391	369,094	375,177	370,879	328,490	355,368	2.89%
YoY %	13.90%	0.35%	-1.62%	1.16%	12.90%	-7.56%	-	-
Horiz. %	118.71%	104.23%	103.86%	105.57%	104.36%	92.44%	100.00%	-
PBT	40,829	24,957	18,967	6,910	6,697	10,112	15,480	17.53%
YoY %	63.60%	31.58%	174.49%	3.18%	-33.77%	-34.68%	-	-
Horiz. %	263.75%	161.22%	122.53%	44.64%	43.26%	65.32%	100.00%	-
Tax	-6,892	-2,106	-4,254	898	-696	-3,012	-2,015	22.73%
YoY %	-227.26%	50.49%	-573.72%	229.02%	76.89%	-49.48%	-	-
Horiz. %	342.03%	104.52%	211.12%	-44.57%	34.54%	149.48%	100.00%	-
NP	33,937	22,851	14,713	7,808	6,001	7,100	13,465	16.64%
YoY %	48.51%	55.31%	88.43%	30.11%	-15.48%	-47.27%	-	-
Horiz. %	252.04%	169.71%	109.27%	57.99%	44.57%	52.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,384	23,337	14,875	7,884	5,978	6,933	13,494	16.86%
YoY %	47.34%	56.89%	88.67%	31.88%	-13.77%	-48.62%	-	-
Horiz. %	254.81%	172.94%	110.23%	58.43%	44.30%	51.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.88%	8.44%	22.43%	-13.00%	10.39%	29.79%	13.02%	-
YoY %	100.00%	-62.37%	272.54%	-225.12%	-65.12%	128.80%	-	-
Horiz. %	129.65%	64.82%	172.27%	-99.85%	79.80%	228.80%	100.00%	-
Total Cost	387,933	347,540	354,381	367,369	364,878	321,390	341,903	2.12%
YoY %	11.62%	-1.93%	-3.54%	0.68%	13.53%	-6.00%	-	-
Horiz. %	113.46%	101.65%	103.65%	107.45%	106.72%	94.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,500	165,274	146,733	134,408	128,476	131,884	138,164	6.04%
YoY %	18.89%	12.64%	9.17%	4.62%	-2.58%	-4.55%	-	-
Horiz. %	142.22%	119.62%	106.20%	97.28%	92.99%	95.45%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Dividend
Div	11,743	8,572	2,160	2,256	2,268	2,049	1,742	37.42%
YoY %	36.99%	296.85%	-4.26%	-0.53%	10.69%	17.62%	-	-
Horiz. %	674.11%	492.08%	124.00%	129.51%	130.20%	117.62%	100.00%	-
Div Payout %	34.15%	36.74%	14.52%	28.62%	37.95%	29.56%	12.91%	-
YoY %	-7.05%	153.03%	-49.27%	-24.58%	28.38%	128.97%	-	-
Horiz. %	264.52%	284.59%	112.47%	221.69%	293.96%	228.97%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Equity
Net Worth	196,500	165,274	146,733	134,408	128,476	131,884	138,164	6.04%
YoY %	18.89%	12.64%	9.17%	4.62%	-2.58%	-4.55%	-	-
Horiz. %	142.22%	119.62%	106.20%	97.28%	92.99%	95.45%	100.00%	-
NOSH	106,706	107,237	106,722	107,967	113,384	113,361	87,296	3.40%
YoY %	-0.50%	0.48%	-1.15%	-4.78%	0.02%	29.86%	-	-
Horiz. %	122.23%	122.84%	122.25%	123.68%	129.88%	129.86%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Ratio Analysis
NP Margin	8.04%	6.17%	3.99%	2.08%	1.62%	2.16%	3.79%	-
YoY %	30.31%	54.64%	91.83%	28.40%	-25.00%	-43.01%	-	-
Horiz. %	212.14%	162.80%	105.28%	54.88%	42.74%	56.99%	100.00%	-
ROE	17.50%	14.12%	10.14%	5.87%	4.65%	5.26%	9.77%	-
YoY %	23.94%	39.25%	72.74%	26.24%	-11.60%	-46.16%	-	-
Horiz. %	179.12%	144.52%	103.79%	60.08%	47.59%	53.84%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Per Share
RPS	395.35	345.39	345.84	347.49	327.10	289.77	407.08	-0.48%
YoY %	14.46%	-0.13%	-0.47%	6.23%	12.88%	-28.82%	-	-
Horiz. %	97.12%	84.85%	84.96%	85.36%	80.35%	71.18%	100.00%	-
EPS	32.22	21.76	13.94	7.30	5.27	6.12	15.46	13.01%
YoY %	48.07%	56.10%	90.96%	38.52%	-13.89%	-60.41%	-	-
Horiz. %	208.41%	140.75%	90.17%	47.22%	34.09%	39.59%	100.00%	-
DPS	11.00	8.00	2.00	2.09	2.00	1.81	2.00	32.84%
YoY %	37.50%	300.00%	-4.31%	4.50%	10.50%	-9.50%	-	-
Horiz. %	550.00%	400.00%	100.00%	104.50%	100.00%	90.50%	100.00%	-
NAPS	1.8415	1.5412	1.3749	1.2449	1.1331	1.1634	1.5827	2.55%
YoY %	19.48%	12.10%	10.44%	9.87%	-2.60%	-26.49%	-	-
Horiz. %	116.35%	97.38%	86.87%	78.66%	71.59%	73.51%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 107,967
RPS	151.59	133.09	132.62	134.81	133.27	118.03	127.69	2.89%
YoY %	13.90%	0.35%	-1.62%	1.16%	12.91%	-7.57%	-	-
Horiz. %	118.72%	104.23%	103.86%	105.58%	104.37%	92.43%	100.00%	-
EPS	12.36	8.39	5.34	2.83	2.15	2.49	4.85	16.86%
YoY %	47.32%	57.12%	88.69%	31.63%	-13.65%	-48.66%	-	-
Horiz. %	254.85%	172.99%	110.10%	58.35%	44.33%	51.34%	100.00%	-
DPS	4.22	3.08	0.78	0.81	0.82	0.74	0.63	37.27%
YoY %	37.01%	294.87%	-3.70%	-1.22%	10.81%	17.46%	-	-
Horiz. %	669.84%	488.89%	123.81%	128.57%	130.16%	117.46%	100.00%	-
NAPS	0.7061	0.5939	0.5272	0.483	0.4616	0.4739	0.4965	6.04%
YoY %	18.89%	12.65%	9.15%	4.64%	-2.60%	-4.55%	-	-
Horiz. %	142.22%	119.62%	106.18%	97.28%	92.97%	95.45%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	-
Price	2.82	1.33	0.595	0.37	0.42	0.46	0.62	-
P/RPS	0.71	0.39	0.17	0.11	0.13	0.16	0.15	29.56%
YoY %	82.05%	129.41%	54.55%	-15.38%	-18.75%	6.67%	-	-
Horiz. %	473.33%	260.00%	113.33%	73.33%	86.67%	106.67%	100.00%	-
P/EPS	8.75	6.11	4.27	5.07	7.97	7.52	4.01	13.88%
YoY %	43.21%	43.09%	-15.78%	-36.39%	5.98%	87.53%	-	-
Horiz. %	218.20%	152.37%	106.48%	126.43%	198.75%	187.53%	100.00%	-
EY	11.43	16.36	23.43	19.74	12.55	13.30	24.93	-12.18%
YoY %	-30.13%	-30.17%	18.69%	57.29%	-5.64%	-46.65%	-	-
Horiz. %	45.85%	65.62%	93.98%	79.18%	50.34%	53.35%	100.00%	-
DY	3.90	6.02	3.36	5.65	4.76	3.93	3.23	3.18%
YoY %	-35.22%	79.17%	-40.53%	18.70%	21.12%	21.67%	-	-
Horiz. %	120.74%	186.38%	104.02%	174.92%	147.37%	121.67%	100.00%	-
P/NAPS	1.53	0.86	0.43	0.30	0.37	0.40	0.39	25.57%
YoY %	77.91%	100.00%	43.33%	-18.92%	-7.50%	2.56%	-	-
Horiz. %	392.31%	220.51%	110.26%	76.92%	94.87%	102.56%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	14/09/15	10/09/14	30/09/13	27/09/12	29/09/11	28/09/10	28/09/09	-
Price	2.90	1.39	0.61	0.39	0.40	0.45	0.55	-
P/RPS	0.73	0.40	0.18	0.11	0.12	0.16	0.14	31.66%
YoY %	82.50%	122.22%	63.64%	-8.33%	-25.00%	14.29%	-	-
Horiz. %	521.43%	285.71%	128.57%	78.57%	85.71%	114.29%	100.00%	-
P/EPS	9.00	6.39	4.38	5.34	7.59	7.36	3.56	16.70%
YoY %	40.85%	45.89%	-17.98%	-29.64%	3.12%	106.74%	-	-
Horiz. %	252.81%	179.49%	123.03%	150.00%	213.20%	206.74%	100.00%	-
EY	11.11	15.66	22.85	18.72	13.18	13.59	28.10	-14.32%
YoY %	-29.05%	-31.47%	22.06%	42.03%	-3.02%	-51.64%	-	-
Horiz. %	39.54%	55.73%	81.32%	66.62%	46.90%	48.36%	100.00%	-
DY	3.79	5.76	3.28	5.36	5.00	4.02	3.64	0.67%
YoY %	-34.20%	75.61%	-38.81%	7.20%	24.38%	10.44%	-	-
Horiz. %	104.12%	158.24%	90.11%	147.25%	137.36%	110.44%	100.00%	-
P/NAPS	1.57	0.90	0.44	0.31	0.35	0.39	0.35	28.40%
YoY %	74.44%	104.55%	41.94%	-11.43%	-10.26%	11.43%	-	-
Horiz. %	448.57%	257.14%	125.71%	88.57%	100.00%	111.43%	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