[POHUAT] YoY TTM Result on 31-Oct-2012 [#4]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 92.39%
YoY- 171.58%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 453,933 377,173 357,971 392,019 359,290 355,661 329,647 5.47%
PBT 47,373 28,253 19,513 16,924 3,765 12,598 12,474 24.89%
Tax -8,795 -4,781 -2,936 -2,082 1,881 -1,819 -2,326 24.80%
NP 38,578 23,472 16,577 14,842 5,646 10,779 10,148 24.91%
-
NP to SH 39,186 23,803 16,775 15,168 5,585 10,725 9,938 25.67%
-
Tax Rate 18.57% 16.92% 15.05% 12.30% -49.96% 14.44% 18.65% -
Total Cost 415,355 353,701 341,394 377,177 353,644 344,882 319,499 4.46%
-
Net Worth 213,615 171,681 157,095 108,008 130,524 132,340 120,941 9.94%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 10,672 8,554 5,355 2,160 2,256 2,268 2,049 31.64%
Div Payout % 27.24% 35.94% 31.93% 14.24% 40.40% 21.15% 20.62% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 213,615 171,681 157,095 108,008 130,524 132,340 120,941 9.94%
NOSH 213,337 106,753 107,115 108,008 112,822 113,441 102,466 12.99%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.50% 6.22% 4.63% 3.79% 1.57% 3.03% 3.08% -
ROE 18.34% 13.86% 10.68% 14.04% 4.28% 8.10% 8.22% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 212.78 353.31 334.19 362.95 318.46 313.52 321.71 -6.65%
EPS 18.37 22.30 15.66 14.04 4.95 9.45 9.70 11.22%
DPS 5.00 8.00 5.00 2.00 2.00 2.00 2.00 16.49%
NAPS 1.0013 1.6082 1.4666 1.00 1.1569 1.1666 1.1803 -2.70%
Adjusted Per Share Value based on latest NOSH - 108,008
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 163.11 135.53 128.63 140.86 129.10 127.80 118.45 5.47%
EPS 14.08 8.55 6.03 5.45 2.01 3.85 3.57 25.68%
DPS 3.83 3.07 1.92 0.78 0.81 0.82 0.74 31.50%
NAPS 0.7676 0.6169 0.5645 0.3881 0.469 0.4755 0.4346 9.93%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.49 1.33 0.735 0.40 0.415 0.46 0.54 -
P/RPS 0.70 0.38 0.22 0.11 0.13 0.15 0.17 26.58%
P/EPS 8.11 5.96 4.69 2.85 8.38 4.87 5.57 6.45%
EY 12.33 16.76 21.31 35.11 11.93 20.55 17.96 -6.07%
DY 3.36 6.02 6.80 5.00 4.82 4.35 3.70 -1.59%
P/NAPS 1.49 0.83 0.50 0.40 0.36 0.39 0.46 21.62%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/15 24/12/14 31/12/13 27/12/12 29/12/11 30/12/10 24/12/09 -
Price 2.05 1.30 1.00 0.38 0.40 0.43 0.46 -
P/RPS 0.96 0.37 0.30 0.10 0.13 0.14 0.14 37.81%
P/EPS 11.16 5.83 6.39 2.71 8.08 4.55 4.74 15.33%
EY 8.96 17.15 15.66 36.96 12.38 21.99 21.08 -13.28%
DY 2.44 6.15 5.00 5.26 5.00 4.65 4.35 -9.18%
P/NAPS 2.05 0.81 0.68 0.38 0.35 0.37 0.39 31.84%

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