[POHUAT] YoY TTM Result on 31-Oct-2004 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- 305.2%
YoY- 90.44%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 409,382 363,887 342,327 305,824 191,863 154,512 121,570 22.41%
PBT 19,778 10,451 3,005 10,931 11,169 12,160 6,380 20.74%
Tax -2,130 -3,170 -1,757 -3,066 -7,039 -4,217 -2,406 -2.00%
NP 17,648 7,281 1,248 7,865 4,130 7,943 3,974 28.19%
-
NP to SH 17,139 7,089 1,010 7,865 4,130 7,943 3,974 27.56%
-
Tax Rate 10.77% 30.33% 58.47% 28.05% 63.02% 34.68% 37.71% -
Total Cost 391,734 356,606 341,079 297,959 187,733 146,569 117,596 22.19%
-
Net Worth 122,368 108,620 103,829 103,415 246,306 45,995 46,045 17.68%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 3,487 1,743 1,745 1,249 919 919 920 24.85%
Div Payout % 20.35% 24.59% 172.78% 15.89% 22.27% 11.58% 23.17% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 122,368 108,620 103,829 103,415 246,306 45,995 46,045 17.68%
NOSH 87,175 87,168 87,252 86,904 246,306 45,995 46,045 11.21%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 4.31% 2.00% 0.36% 2.57% 2.15% 5.14% 3.27% -
ROE 14.01% 6.53% 0.97% 7.61% 1.68% 17.27% 8.63% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 469.61 417.45 392.34 351.91 77.90 335.93 264.02 10.06%
EPS 19.66 8.13 1.16 9.05 1.68 17.27 8.63 14.70%
DPS 4.00 2.00 2.00 1.44 0.37 2.00 2.00 12.24%
NAPS 1.4037 1.2461 1.19 1.19 1.00 1.00 1.00 5.81%
Adjusted Per Share Value based on latest NOSH - 86,904
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 154.48 137.32 129.18 115.41 72.40 58.31 45.88 22.41%
EPS 6.47 2.68 0.38 2.97 1.56 3.00 1.50 27.57%
DPS 1.32 0.66 0.66 0.47 0.35 0.35 0.35 24.74%
NAPS 0.4618 0.4099 0.3918 0.3902 0.9295 0.1736 0.1738 17.67%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.69 0.49 0.51 0.85 1.35 1.16 0.00 -
P/RPS 0.15 0.12 0.13 0.24 1.73 0.35 0.00 -
P/EPS 3.51 6.03 44.06 9.39 80.51 6.72 0.00 -
EY 28.49 16.60 2.27 10.65 1.24 14.89 0.00 -
DY 5.80 4.08 3.92 1.69 0.28 1.72 0.00 -
P/NAPS 0.49 0.39 0.43 0.71 1.35 1.16 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/07 20/12/06 18/01/06 30/12/04 18/02/04 30/12/02 28/12/01 -
Price 0.86 0.40 0.49 0.79 1.45 1.03 0.00 -
P/RPS 0.18 0.10 0.12 0.22 1.86 0.31 0.00 -
P/EPS 4.37 4.92 42.33 8.73 86.48 5.96 0.00 -
EY 22.86 20.33 2.36 11.46 1.16 16.77 0.00 -
DY 4.65 5.00 4.08 1.82 0.26 1.94 0.00 -
P/NAPS 0.61 0.32 0.41 0.66 1.45 1.03 0.00 -

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
Post a Comment