[POHUAT] YoY TTM Result on 31-Jul-2021 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

28-Sep-2021

Admission Sponsor

Sponsor

Financial Year

31-Oct-2021

Quarter

31-Jul-2021 [#3]

Profit Trend

QoQ- 3.38%

YoY- 29.51%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
TTM Result
Revenue	450,571	489,498	588,881	718,404	634,869	698,424	604,102	-4.76%
YoY %	-7.95%	-16.88%	-18.03%	13.16%	-9.10%	15.61%	-	-
Horiz. %	74.59%	81.03%	97.48%	118.92%	105.09%	115.61%	100.00%	-
PBT	41,589	52,625	69,286	70,576	57,225	70,602	52,987	-3.95%
YoY %	-20.97%	-24.05%	-1.83%	23.33%	-18.95%	33.24%	-	-
Horiz. %	78.49%	99.32%	130.76%	133.19%	108.00%	133.24%	100.00%	-
Tax	-10,295	-13,127	-12,346	-12,739	-12,561	-13,407	-8,562	3.11%
YoY %	21.57%	-6.33%	3.09%	-1.42%	6.31%	-56.59%	-	-
Horiz. %	120.24%	153.32%	144.20%	148.79%	146.71%	156.59%	100.00%	-
NP	31,294	39,498	56,940	57,837	44,664	57,195	44,425	-5.66%
YoY %	-20.77%	-30.63%	-1.55%	29.49%	-21.91%	28.75%	-	-
Horiz. %	70.44%	88.91%	128.17%	130.19%	100.54%	128.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,294	39,498	56,940	57,837	44,659	56,927	44,119	-5.55%
YoY %	-20.77%	-30.63%	-1.55%	29.51%	-21.55%	29.03%	-	-
Horiz. %	70.93%	89.53%	129.06%	131.09%	101.22%	129.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.75%	24.94%	17.82%	18.05%	21.95%	18.99%	16.16%	-
YoY %	-0.76%	39.96%	-1.27%	-17.77%	15.59%	17.51%	-	-
Horiz. %	153.16%	154.33%	110.27%	111.70%	135.83%	117.51%	100.00%	-
Total Cost	419,277	450,000	531,941	660,567	590,205	641,229	559,677	-4.69%
YoY %	-6.83%	-15.40%	-19.47%	11.92%	-7.96%	14.57%	-	-
Horiz. %	74.91%	80.40%	95.04%	118.03%	105.45%	114.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	524,194	524,591	510,839	462,217	387,796	345,746	298,476	9.83%
YoY %	-0.08%	2.69%	10.52%	19.19%	12.16%	15.84%	-	-
Horiz. %	175.62%	175.76%	171.15%	154.86%	129.93%	115.84%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Dividend
Div	21,197	23,847	21,197	12,250	16,144	13,224	10,801	11.88%
YoY %	-11.11%	12.50%	73.04%	-24.12%	22.08%	22.43%	-	-
Horiz. %	196.25%	220.79%	196.25%	113.42%	149.47%	122.43%	100.00%	-
Div Payout %	67.74%	60.38%	37.23%	21.18%	36.15%	23.23%	24.48%	-
YoY %	12.19%	62.18%	75.78%	-41.41%	55.62%	-5.11%	-	-
Horiz. %	276.72%	246.65%	152.08%	86.52%	147.67%	94.89%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Equity
Net Worth	524,194	524,591	510,839	462,217	387,796	345,746	298,476	9.83%
YoY %	-0.08%	2.69%	10.52%	19.19%	12.16%	15.84%	-	-
Horiz. %	175.62%	175.76%	171.15%	154.86%	129.93%	115.84%	100.00%	-
NOSH	278,299	278,299	278,299	278,299	245,454	236,739	233,232	2.98%
YoY %	0.00%	0.00%	0.00%	13.38%	3.68%	1.50%	-	-
Horiz. %	119.32%	119.32%	119.32%	119.32%	105.24%	101.50%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Ratio Analysis
NP Margin	6.95%	8.07%	9.67%	8.05%	7.04%	8.19%	7.35%	-
YoY %	-13.88%	-16.55%	20.12%	14.35%	-14.04%	11.43%	-	-
Horiz. %	94.56%	109.80%	131.56%	109.52%	95.78%	111.43%	100.00%	-
ROE	5.97%	7.53%	11.15%	12.51%	11.52%	16.46%	14.78%	-
YoY %	-20.72%	-32.47%	-10.87%	8.59%	-30.01%	11.37%	-	-
Horiz. %	40.39%	50.95%	75.44%	84.64%	77.94%	111.37%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Per Share
RPS	170.04	184.74	222.24	271.12	272.60	315.57	275.14	-7.70%
YoY %	-7.96%	-16.87%	-18.03%	-0.54%	-13.62%	14.69%	-	-
Horiz. %	61.80%	67.14%	80.77%	98.54%	99.08%	114.69%	100.00%	-
EPS	11.81	14.91	21.49	21.83	19.18	25.72	20.09	-8.46%
YoY %	-20.79%	-30.62%	-1.56%	13.82%	-25.43%	28.02%	-	-
Horiz. %	58.79%	74.22%	106.97%	108.66%	95.47%	128.02%	100.00%	-
DPS	8.00	9.00	8.00	4.62	6.93	6.00	4.92	8.43%
YoY %	-11.11%	12.50%	73.16%	-33.33%	15.50%	21.95%	-	-
Horiz. %	162.60%	182.93%	162.60%	93.90%	140.85%	121.95%	100.00%	-
NAPS	1.9783	1.9798	1.9279	1.7444	1.6651	1.5622	1.3594	6.44%
YoY %	-0.08%	2.69%	10.52%	4.76%	6.59%	14.92%	-	-
Horiz. %	145.53%	145.64%	141.82%	128.32%	122.49%	114.92%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 278,299
RPS	161.90	175.89	211.60	258.14	228.12	250.96	217.07	-4.76%
YoY %	-7.95%	-16.88%	-18.03%	13.16%	-9.10%	15.61%	-	-
Horiz. %	74.58%	81.03%	97.48%	118.92%	105.09%	115.61%	100.00%	-
EPS	11.24	14.19	20.46	20.78	16.05	20.46	15.85	-5.56%
YoY %	-20.79%	-30.65%	-1.54%	29.47%	-21.55%	29.09%	-	-
Horiz. %	70.91%	89.53%	129.09%	131.10%	101.26%	129.09%	100.00%	-
DPS	7.62	8.57	7.62	4.40	5.80	4.75	3.88	11.89%
YoY %	-11.09%	12.47%	73.18%	-24.14%	22.11%	22.42%	-	-
Horiz. %	196.39%	220.88%	196.39%	113.40%	149.48%	122.42%	100.00%	-
NAPS	1.8836	1.885	1.8356	1.6609	1.3934	1.2424	1.0725	9.83%
YoY %	-0.07%	2.69%	10.52%	19.20%	12.15%	15.84%	-	-
Horiz. %	175.63%	175.76%	171.15%	154.86%	129.92%	115.84%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/24	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	-
Price	1.43	1.29	1.35	1.35	1.20	1.50	1.49	-
P/RPS	0.84	0.70	0.61	0.50	0.44	0.48	0.54	7.63%
YoY %	20.00%	14.75%	22.00%	13.64%	-8.33%	-11.11%	-	-
Horiz. %	155.56%	129.63%	112.96%	92.59%	81.48%	88.89%	100.00%	-
P/EPS	12.11	8.65	6.28	6.18	6.26	5.83	7.42	8.49%
YoY %	40.00%	37.74%	1.62%	-1.28%	7.38%	-21.43%	-	-
Horiz. %	163.21%	116.58%	84.64%	83.29%	84.37%	78.57%	100.00%	-
EY	8.26	11.56	15.92	16.17	15.98	17.15	13.49	-7.84%
YoY %	-28.55%	-27.39%	-1.55%	1.19%	-6.82%	27.13%	-	-
Horiz. %	61.23%	85.69%	118.01%	119.87%	118.46%	127.13%	100.00%	-
DY	5.59	6.98	5.93	3.42	5.78	4.00	3.30	9.17%
YoY %	-19.91%	17.71%	73.39%	-40.83%	44.50%	21.21%	-	-
Horiz. %	169.39%	211.52%	179.70%	103.64%	175.15%	121.21%	100.00%	-
P/NAPS	0.72	0.65	0.70	0.77	0.72	0.96	1.10	-6.81%
YoY %	10.77%	-7.14%	-9.09%	6.94%	-25.00%	-12.73%	-	-
Horiz. %	65.45%	59.09%	63.64%	70.00%	65.45%	87.27%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	12/09/24	26/09/23	29/09/22	28/09/21	15/09/20	20/09/19	26/09/18	-
Price	1.33	1.30	1.38	1.42	1.38	1.57	1.43	-
P/RPS	0.78	0.70	0.62	0.52	0.51	0.50	0.52	6.98%
YoY %	11.43%	12.90%	19.23%	1.96%	2.00%	-3.85%	-	-
Horiz. %	150.00%	134.62%	119.23%	100.00%	98.08%	96.15%	100.00%	-
P/EPS	11.26	8.72	6.42	6.51	7.20	6.10	7.12	7.93%
YoY %	29.13%	35.83%	-1.38%	-9.58%	18.03%	-14.33%	-	-
Horiz. %	158.15%	122.47%	90.17%	91.43%	101.12%	85.67%	100.00%	-
EY	8.88	11.47	15.57	15.37	13.90	16.38	14.05	-7.35%
YoY %	-22.58%	-26.33%	1.30%	10.58%	-15.14%	16.58%	-	-
Horiz. %	63.20%	81.64%	110.82%	109.40%	98.93%	116.58%	100.00%	-
DY	6.02	6.92	5.80	3.26	5.02	3.82	3.44	9.76%
YoY %	-13.01%	19.31%	77.91%	-35.06%	31.41%	11.05%	-	-
Horiz. %	175.00%	201.16%	168.60%	94.77%	145.93%	111.05%	100.00%	-
P/NAPS	0.67	0.66	0.72	0.81	0.83	1.00	1.05	-7.20%
YoY %	1.52%	-8.33%	-11.11%	-2.41%	-17.00%	-4.76%	-	-
Horiz. %	63.81%	62.86%	68.57%	77.14%	79.05%	95.24%	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