[POHUAT] YoY TTM Result on 31-Jul-2014 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

10-Sep-2014

Admission Sponsor

Sponsor

Financial Year

31-Oct-2014

Quarter

31-Jul-2014 [#3]

Profit Trend

QoQ- 12.6%

YoY- 56.89%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
TTM Result
Revenue	594,634	523,348	421,870	370,391	369,094	375,177	370,879	8.17%
YoY %	13.62%	24.05%	13.90%	0.35%	-1.62%	1.16%	-	-
Horiz. %	160.33%	141.11%	113.75%	99.87%	99.52%	101.16%	100.00%	-
PBT	70,085	53,803	40,829	24,957	18,967	6,910	6,697	47.84%
YoY %	30.26%	31.78%	63.60%	31.58%	174.49%	3.18%	-	-
Horiz. %	1,046.51%	803.39%	609.66%	372.66%	283.22%	103.18%	100.00%	-
Tax	-13,597	-10,458	-6,892	-2,106	-4,254	898	-696	64.03%
YoY %	-30.02%	-51.74%	-227.26%	50.49%	-573.72%	229.02%	-	-
Horiz. %	1,953.59%	1,502.59%	990.23%	302.59%	611.21%	-129.02%	100.00%	-
NP	56,488	43,345	33,937	22,851	14,713	7,808	6,001	45.25%
YoY %	30.32%	27.72%	48.51%	55.31%	88.43%	30.11%	-	-
Horiz. %	941.31%	722.30%	565.52%	380.79%	245.18%	130.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,988	43,857	34,384	23,337	14,875	7,884	5,978	45.56%
YoY %	29.94%	27.55%	47.34%	56.89%	88.67%	31.88%	-	-
Horiz. %	953.30%	733.64%	575.18%	390.38%	248.83%	131.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	19.44%	16.88%	8.44%	22.43%	-13.00%	10.39%	-
YoY %	-0.21%	15.17%	100.00%	-62.37%	272.54%	-225.12%	-	-
Horiz. %	186.72%	187.10%	162.46%	81.23%	215.88%	-125.12%	100.00%	-
Total Cost	538,146	480,003	387,933	347,540	354,381	367,369	364,878	6.68%
YoY %	12.11%	23.73%	11.62%	-1.93%	-3.54%	0.68%	-	-
Horiz. %	147.49%	131.55%	106.32%	95.25%	97.12%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,657	226,123	196,500	165,274	146,733	134,408	128,476	13.41%
YoY %	21.02%	15.08%	18.89%	12.64%	9.17%	4.62%	-	-
Horiz. %	213.00%	176.00%	152.95%	128.64%	114.21%	104.62%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	14,947	17,068	11,743	8,572	2,160	2,256	2,268	36.88%
YoY %	-12.43%	45.35%	36.99%	296.85%	-4.26%	-0.53%	-	-
Horiz. %	659.04%	752.56%	517.77%	377.95%	95.24%	99.47%	100.00%	-
Div Payout %	26.23%	38.92%	34.15%	36.74%	14.52%	28.62%	37.95%	-
YoY %	-32.61%	13.97%	-7.05%	153.03%	-49.27%	-24.58%	-	-
Horiz. %	69.12%	102.56%	89.99%	96.81%	38.26%	75.42%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	273,657	226,123	196,500	165,274	146,733	134,408	128,476	13.41%
YoY %	21.02%	15.08%	18.89%	12.64%	9.17%	4.62%	-	-
Horiz. %	213.00%	176.00%	152.95%	128.64%	114.21%	104.62%	100.00%	-
NOSH	213,628	213,525	106,706	107,237	106,722	107,967	113,384	11.12%
YoY %	0.05%	100.11%	-0.50%	0.48%	-1.15%	-4.78%	-	-
Horiz. %	188.41%	188.32%	94.11%	94.58%	94.12%	95.22%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	9.50%	8.28%	8.04%	6.17%	3.99%	2.08%	1.62%	-
YoY %	14.73%	2.99%	30.31%	54.64%	91.83%	28.40%	-	-
Horiz. %	586.42%	511.11%	496.30%	380.86%	246.30%	128.40%	100.00%	-
ROE	20.82%	19.40%	17.50%	14.12%	10.14%	5.87%	4.65%	-
YoY %	7.32%	10.86%	23.94%	39.25%	72.74%	26.24%	-	-
Horiz. %	447.74%	417.20%	376.34%	303.66%	218.06%	126.24%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	278.35	245.10	395.35	345.39	345.84	347.49	327.10	-2.65%
YoY %	13.57%	-38.00%	14.46%	-0.13%	-0.47%	6.23%	-	-
Horiz. %	85.10%	74.93%	120.87%	105.59%	105.73%	106.23%	100.00%	-
EPS	26.68	20.54	32.22	21.76	13.94	7.30	5.27	31.00%
YoY %	29.89%	-36.25%	48.07%	56.10%	90.96%	38.52%	-	-
Horiz. %	506.26%	389.75%	611.39%	412.90%	264.52%	138.52%	100.00%	-
DPS	7.00	8.00	11.00	8.00	2.00	2.09	2.00	23.19%
YoY %	-12.50%	-27.27%	37.50%	300.00%	-4.31%	4.50%	-	-
Horiz. %	350.00%	400.00%	550.00%	400.00%	100.00%	104.50%	100.00%	-
NAPS	1.281	1.059	1.8415	1.5412	1.3749	1.2449	1.1331	2.06%
YoY %	20.96%	-42.49%	19.48%	12.10%	10.44%	9.87%	-	-
Horiz. %	113.05%	93.46%	162.52%	136.02%	121.34%	109.87%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 107,237
RPS	213.67	188.05	151.59	133.09	132.62	134.81	133.27	8.17%
YoY %	13.62%	24.05%	13.90%	0.35%	-1.62%	1.16%	-	-
Horiz. %	160.33%	141.10%	113.75%	99.86%	99.51%	101.16%	100.00%	-
EPS	20.48	15.76	12.36	8.39	5.34	2.83	2.15	45.54%
YoY %	29.95%	27.51%	47.32%	57.12%	88.69%	31.63%	-	-
Horiz. %	952.56%	733.02%	574.88%	390.23%	248.37%	131.63%	100.00%	-
DPS	5.37	6.13	4.22	3.08	0.78	0.81	0.82	36.74%
YoY %	-12.40%	45.26%	37.01%	294.87%	-3.70%	-1.22%	-	-
Horiz. %	654.88%	747.56%	514.63%	375.61%	95.12%	98.78%	100.00%	-
NAPS	0.9833	0.8125	0.7061	0.5939	0.5272	0.483	0.4616	13.41%
YoY %	21.02%	15.07%	18.89%	12.65%	9.15%	4.64%	-	-
Horiz. %	213.02%	176.02%	152.97%	128.66%	114.21%	104.64%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	1.92	1.49	2.82	1.33	0.595	0.37	0.42	-
P/RPS	0.69	0.61	0.71	0.39	0.17	0.11	0.13	32.04%
YoY %	13.11%	-14.08%	82.05%	129.41%	54.55%	-15.38%	-	-
Horiz. %	530.77%	469.23%	546.15%	300.00%	130.77%	84.62%	100.00%	-
P/EPS	7.20	7.25	8.75	6.11	4.27	5.07	7.97	-1.67%
YoY %	-0.69%	-17.14%	43.21%	43.09%	-15.78%	-36.39%	-	-
Horiz. %	90.34%	90.97%	109.79%	76.66%	53.58%	63.61%	100.00%	-
EY	13.89	13.78	11.43	16.36	23.43	19.74	12.55	1.70%
YoY %	0.80%	20.56%	-30.13%	-30.17%	18.69%	57.29%	-	-
Horiz. %	110.68%	109.80%	91.08%	130.36%	186.69%	157.29%	100.00%	-
DY	3.65	5.37	3.90	6.02	3.36	5.65	4.76	-4.32%
YoY %	-32.03%	37.69%	-35.22%	79.17%	-40.53%	18.70%	-	-
Horiz. %	76.68%	112.82%	81.93%	126.47%	70.59%	118.70%	100.00%	-
P/NAPS	1.50	1.41	1.53	0.86	0.43	0.30	0.37	26.24%
YoY %	6.38%	-7.84%	77.91%	100.00%	43.33%	-18.92%	-	-
Horiz. %	405.41%	381.08%	413.51%	232.43%	116.22%	81.08%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	25/09/17	26/09/16	14/09/15	10/09/14	30/09/13	27/09/12	29/09/11	-
Price	1.96	1.53	2.90	1.39	0.61	0.39	0.40	-
P/RPS	0.70	0.62	0.73	0.40	0.18	0.11	0.12	34.13%
YoY %	12.90%	-15.07%	82.50%	122.22%	63.64%	-8.33%	-	-
Horiz. %	583.33%	516.67%	608.33%	333.33%	150.00%	91.67%	100.00%	-
P/EPS	7.35	7.45	9.00	6.39	4.38	5.34	7.59	-0.53%
YoY %	-1.34%	-17.22%	40.85%	45.89%	-17.98%	-29.64%	-	-
Horiz. %	96.84%	98.16%	118.58%	84.19%	57.71%	70.36%	100.00%	-
EY	13.61	13.42	11.11	15.66	22.85	18.72	13.18	0.53%
YoY %	1.42%	20.79%	-29.05%	-31.47%	22.06%	42.03%	-	-
Horiz. %	103.26%	101.82%	84.29%	118.82%	173.37%	142.03%	100.00%	-
DY	3.57	5.23	3.79	5.76	3.28	5.36	5.00	-5.45%
YoY %	-31.74%	37.99%	-34.20%	75.61%	-38.81%	7.20%	-	-
Horiz. %	71.40%	104.60%	75.80%	115.20%	65.60%	107.20%	100.00%	-
P/NAPS	1.53	1.44	1.57	0.90	0.44	0.31	0.35	27.84%
YoY %	6.25%	-8.28%	74.44%	104.55%	41.94%	-11.43%	-	-
Horiz. %	437.14%	411.43%	448.57%	257.14%	125.71%	88.57%	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