[POHUAT] YoY TTM Result on 31-Oct-2021 [#4]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

30-Dec-2021

Admission Sponsor

Sponsor

Financial Year

31-Oct-2021

Quarter

31-Oct-2021 [#4]

Profit Trend

QoQ- -44.3%

YoY- -37.94%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
TTM Result
Revenue	428,110	703,152	554,739	659,506	700,997	621,926	614,269	-5.83%
YoY %	-39.12%	26.75%	-15.89%	-5.92%	12.71%	1.25%	-	-
Horiz. %	69.69%	114.47%	90.31%	107.36%	114.12%	101.25%	100.00%	-
PBT	35,571	106,449	37,377	65,490	64,136	57,529	67,214	-10.05%
YoY %	-66.58%	184.80%	-42.93%	2.11%	11.48%	-14.41%	-	-
Horiz. %	52.92%	158.37%	55.61%	97.44%	95.42%	85.59%	100.00%	-
Tax	-8,860	-22,396	-5,160	-13,579	-13,237	-10,263	-11,437	-4.16%
YoY %	60.44%	-334.03%	62.00%	-2.58%	-28.98%	10.26%	-	-
Horiz. %	77.47%	195.82%	45.12%	118.73%	115.74%	89.74%	100.00%	-
NP	26,711	84,053	32,217	51,911	50,899	47,266	55,777	-11.54%
YoY %	-68.22%	160.90%	-37.94%	1.99%	7.69%	-15.26%	-	-
Horiz. %	47.89%	150.69%	57.76%	93.07%	91.25%	84.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,711	84,053	32,217	51,911	50,898	47,138	55,771	-11.54%
YoY %	-68.22%	160.90%	-37.94%	1.99%	7.98%	-15.48%	-	-
Horiz. %	47.89%	150.71%	57.77%	93.08%	91.26%	84.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	21.04%	13.81%	20.73%	20.64%	17.84%	17.02%	-
YoY %	18.39%	52.35%	-33.38%	0.44%	15.70%	4.82%	-	-
Horiz. %	146.36%	123.62%	81.14%	121.80%	121.27%	104.82%	100.00%	-
Total Cost	401,399	619,099	522,522	607,595	650,098	574,660	558,492	-5.35%
YoY %	-35.16%	18.48%	-14.00%	-6.54%	13.13%	2.89%	-	-
Horiz. %	71.87%	110.85%	93.56%	108.79%	116.40%	102.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	535,004	521,809	450,770	436,794	368,956	316,985	284,985	11.06%
YoY %	2.53%	15.76%	3.20%	18.39%	16.40%	11.23%	-	-
Horiz. %	187.73%	183.10%	158.17%	153.27%	129.47%	111.23%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	18,548	21,197	13,248	21,218	13,359	8,782	17,088	1.37%
YoY %	-12.50%	60.00%	-37.56%	58.83%	52.12%	-48.61%	-	-
Horiz. %	108.54%	124.05%	77.53%	124.17%	78.18%	51.39%	100.00%	-
Div Payout %	69.44%	25.22%	41.12%	40.88%	26.25%	18.63%	30.64%	-
YoY %	175.34%	-38.67%	0.59%	55.73%	40.90%	-39.20%	-	-
Horiz. %	226.63%	82.31%	134.20%	133.42%	85.67%	60.80%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	535,004	521,809	450,770	436,794	368,956	316,985	284,985	11.06%
YoY %	2.53%	15.76%	3.20%	18.39%	16.40%	11.23%	-	-
Horiz. %	187.73%	183.10%	158.17%	153.27%	129.47%	111.23%	100.00%	-
NOSH	278,299	278,299	278,299	278,299	242,105	233,232	213,664	4.50%
YoY %	0.00%	0.00%	0.00%	14.95%	3.80%	9.16%	-	-
Horiz. %	130.25%	130.25%	130.25%	130.25%	113.31%	109.16%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	6.24%	11.95%	5.81%	7.87%	7.26%	7.60%	9.08%	-
YoY %	-47.78%	105.68%	-26.18%	8.40%	-4.47%	-16.30%	-	-
Horiz. %	68.72%	131.61%	63.99%	86.67%	79.96%	83.70%	100.00%	-
ROE	4.99%	16.11%	7.15%	11.88%	13.80%	14.87%	19.57%	-
YoY %	-69.03%	125.31%	-39.81%	-13.91%	-7.20%	-24.02%	-	-
Horiz. %	25.50%	82.32%	36.54%	60.71%	70.52%	75.98%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	161.57	265.37	209.36	274.78	309.75	283.25	287.49	-9.15%
YoY %	-39.12%	26.75%	-23.81%	-11.29%	9.36%	-1.47%	-	-
Horiz. %	56.20%	92.31%	72.82%	95.58%	107.74%	98.53%	100.00%	-
EPS	10.08	31.72	12.16	21.63	22.49	21.47	26.10	-14.65%
YoY %	-68.22%	160.86%	-43.78%	-3.82%	4.75%	-17.74%	-	-
Horiz. %	38.62%	121.53%	46.59%	82.87%	86.17%	82.26%	100.00%	-
DPS	7.00	8.00	5.00	8.84	5.90	4.00	8.00	-2.19%
YoY %	-12.50%	60.00%	-43.44%	49.83%	47.50%	-50.00%	-	-
Horiz. %	87.50%	100.00%	62.50%	110.50%	73.75%	50.00%	100.00%	-
NAPS	2.0191	1.9693	1.7012	1.8199	1.6303	1.4437	1.3338	7.15%
YoY %	2.53%	15.76%	-6.52%	11.63%	12.93%	8.24%	-	-
Horiz. %	151.38%	147.65%	127.55%	136.44%	122.23%	108.24%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 278,299
RPS	153.83	252.66	199.33	236.98	251.89	223.47	220.72	-5.83%
YoY %	-39.12%	26.75%	-15.89%	-5.92%	12.72%	1.25%	-	-
Horiz. %	69.69%	114.47%	90.31%	107.37%	114.12%	101.25%	100.00%	-
EPS	9.60	30.20	11.58	18.65	18.29	16.94	20.04	-11.53%
YoY %	-68.21%	160.79%	-37.91%	1.97%	7.97%	-15.47%	-	-
Horiz. %	47.90%	150.70%	57.78%	93.06%	91.27%	84.53%	100.00%	-
DPS	6.66	7.62	4.76	7.62	4.80	3.16	6.14	1.36%
YoY %	-12.60%	60.08%	-37.53%	58.75%	51.90%	-48.53%	-	-
Horiz. %	108.47%	124.10%	77.52%	124.10%	78.18%	51.47%	100.00%	-
NAPS	1.9224	1.875	1.6197	1.5695	1.3258	1.139	1.024	11.06%
YoY %	2.53%	15.76%	3.20%	18.38%	16.40%	11.23%	-	-
Horiz. %	187.73%	183.11%	158.17%	153.27%	129.47%	111.23%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	1.39	1.36	1.46	1.77	1.51	1.46	2.01	-
P/RPS	0.86	0.51	0.70	0.64	0.49	0.52	0.70	3.48%
YoY %	68.63%	-27.14%	9.38%	30.61%	-5.77%	-25.71%	-	-
Horiz. %	122.86%	72.86%	100.00%	91.43%	70.00%	74.29%	100.00%	-
P/EPS	13.79	4.29	12.01	8.18	6.71	6.80	7.70	10.19%
YoY %	221.45%	-64.28%	46.82%	21.91%	-1.32%	-11.69%	-	-
Horiz. %	179.09%	55.71%	155.97%	106.23%	87.14%	88.31%	100.00%	-
EY	7.25	23.32	8.33	12.22	14.89	14.70	12.99	-9.25%
YoY %	-68.91%	179.95%	-31.83%	-17.93%	1.29%	13.16%	-	-
Horiz. %	55.81%	179.52%	64.13%	94.07%	114.63%	113.16%	100.00%	-
DY	5.04	5.88	3.42	4.99	3.91	2.74	3.98	4.01%
YoY %	-14.29%	71.93%	-31.46%	27.62%	42.70%	-31.16%	-	-
Horiz. %	126.63%	147.74%	85.93%	125.38%	98.24%	68.84%	100.00%	-
P/NAPS	0.69	0.69	0.86	0.97	0.93	1.01	1.51	-12.23%
YoY %	0.00%	-19.77%	-11.34%	4.30%	-7.92%	-33.11%	-	-
Horiz. %	45.70%	45.70%	56.95%	64.24%	61.59%	66.89%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/23	30/12/22	30/12/21	23/12/20	31/12/19	12/12/18	20/12/17	-
Price	1.36	1.37	1.36	1.78	1.52	1.48	1.75	-
P/RPS	0.84	0.52	0.65	0.65	0.49	0.52	0.61	5.47%
YoY %	61.54%	-20.00%	0.00%	32.65%	-5.77%	-14.75%	-	-
Horiz. %	137.70%	85.25%	106.56%	106.56%	80.33%	85.25%	100.00%	-
P/EPS	13.49	4.32	11.19	8.23	6.76	6.89	6.70	12.36%
YoY %	212.27%	-61.39%	35.97%	21.75%	-1.89%	2.84%	-	-
Horiz. %	201.34%	64.48%	167.01%	122.84%	100.90%	102.84%	100.00%	-
EY	7.41	23.15	8.94	12.15	14.80	14.51	14.92	-11.00%
YoY %	-67.99%	158.95%	-26.42%	-17.91%	2.00%	-2.75%	-	-
Horiz. %	49.66%	155.16%	59.92%	81.43%	99.20%	97.25%	100.00%	-
DY	5.15	5.84	3.68	4.97	3.88	2.70	4.57	2.01%
YoY %	-11.82%	58.70%	-25.96%	28.09%	43.70%	-40.92%	-	-
Horiz. %	112.69%	127.79%	80.53%	108.75%	84.90%	59.08%	100.00%	-
P/NAPS	0.67	0.70	0.80	0.98	0.93	1.03	1.31	-10.56%
YoY %	-4.29%	-12.50%	-18.37%	5.38%	-9.71%	-21.37%	-	-
Horiz. %	51.15%	53.44%	61.07%	74.81%	70.99%	78.63%	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