[POHUAT] QoQ Quarter Result on 2013-04-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 95,508 101,334 90,906 70,751 94,980 112,457 102,204 -4.41% QoQ % -5.75% 11.47% 28.49% -25.51% -15.54% 10.03% - Horiz. % 93.45% 99.15% 88.95% 69.23% 92.93% 110.03% 100.00%
PBT 7,107 10,047 2,599 625 6,242 9,501 5,853 13.78% QoQ % -29.26% 286.57% 315.84% -89.99% -34.30% 62.33% - Horiz. % 121.42% 171.66% 44.40% 10.68% 106.65% 162.33% 100.00%
Tax -851 275 -1,304 -446 -1,461 -1,043 -576 29.63% QoQ % -409.45% 121.09% -192.38% 69.47% -40.08% -81.08% - Horiz. % 147.74% -47.74% 226.39% 77.43% 253.65% 181.08% 100.00%
NP 6,256 10,322 1,295 179 4,781 8,458 5,277 11.98% QoQ % -39.39% 697.07% 623.46% -96.26% -43.47% 60.28% - Horiz. % 118.55% 195.60% 24.54% 3.39% 90.60% 160.28% 100.00%
NP to SH 6,314 10,583 1,270 139 4,783 8,683 5,312 12.17% QoQ % -40.34% 733.31% 813.67% -97.09% -44.92% 63.46% - Horiz. % 118.86% 199.23% 23.91% 2.62% 90.04% 163.46% 100.00%
Tax Rate 11.97 % -2.74 % 50.17 % 71.36 % 23.41 % 10.98 % 9.84 % 13.91% QoQ % 536.86% -105.46% -29.69% 204.83% 113.21% 11.59% - Horiz. % 121.65% -27.85% 509.86% 725.20% 237.91% 111.59% 100.00%
Total Cost 89,252 91,012 89,611 70,572 90,199 103,999 96,927 -5.34% QoQ % -1.93% 1.56% 26.98% -21.76% -13.27% 7.30% - Horiz. % 92.08% 93.90% 92.45% 72.81% 93.06% 107.30% 100.00%
Net Worth 164,721 157,095 146,733 147,201 148,519 108,008 134,408 14.48% QoQ % 4.85% 7.06% -0.32% -0.89% 37.51% -19.64% - Horiz. % 122.55% 116.88% 109.17% 109.52% 110.50% 80.36% 100.00%
Dividend 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 5,355 - - - 2,160 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 247.93% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 50.61 % - % - % - % 24.88 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 203.42% 0.00% 0.00% 0.00% 100.00% -
Equity 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 164,721 157,095 146,733 147,201 148,519 108,008 134,408 14.48% QoQ % 4.85% 7.06% -0.32% -0.89% 37.51% -19.64% - Horiz. % 122.55% 116.88% 109.17% 109.52% 110.50% 80.36% 100.00%
NOSH 107,198 107,115 106,722 106,923 107,002 108,008 107,967 -0.47% QoQ % 0.08% 0.37% -0.19% -0.07% -0.93% 0.04% - Horiz. % 99.29% 99.21% 98.85% 99.03% 99.11% 100.04% 100.00%
Ratio Analysis 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.55 % 10.19 % 1.42 % 0.25 % 5.03 % 7.52 % 5.16 % 17.19% QoQ % -35.72% 617.61% 468.00% -95.03% -33.11% 45.74% - Horiz. % 126.94% 197.48% 27.52% 4.84% 97.48% 145.74% 100.00%
ROE 3.83 % 6.74 % 0.87 % 0.09 % 3.22 % 8.04 % 3.95 % -2.03% QoQ % -43.18% 674.71% 866.67% -97.20% -59.95% 103.54% - Horiz. % 96.96% 170.63% 22.03% 2.28% 81.52% 203.54% 100.00%
Per Share 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 89.09 94.60 85.18 66.17 88.76 104.12 94.66 -3.95% QoQ % -5.82% 11.06% 28.73% -25.45% -14.75% 9.99% - Horiz. % 94.12% 99.94% 89.99% 69.90% 93.77% 109.99% 100.00%
EPS 5.89 9.89 1.19 0.13 4.47 8.03 4.92 12.71% QoQ % -40.44% 731.09% 815.38% -97.09% -44.33% 63.21% - Horiz. % 119.72% 201.02% 24.19% 2.64% 90.85% 163.21% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 250.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5366 1.4666 1.3749 1.3767 1.3880 1.0000 1.2449 15.02% QoQ % 4.77% 6.67% -0.13% -0.81% 38.80% -19.67% - Horiz. % 123.43% 117.81% 110.44% 110.59% 111.49% 80.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 34.32 36.41 32.66 25.42 34.13 40.41 36.72 -4.39% QoQ % -5.74% 11.48% 28.48% -25.52% -15.54% 10.05% - Horiz. % 93.46% 99.16% 88.94% 69.23% 92.95% 110.05% 100.00%
EPS 2.27 3.80 0.46 0.05 1.72 3.12 1.91 12.17% QoQ % -40.26% 726.09% 820.00% -97.09% -44.87% 63.35% - Horiz. % 118.85% 198.95% 24.08% 2.62% 90.05% 163.35% 100.00%
DPS 0.00 1.92 0.00 0.00 0.00 0.78 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 246.15% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5919 0.5645 0.5272 0.5289 0.5337 0.3881 0.4830 14.47% QoQ % 4.85% 7.08% -0.32% -0.90% 37.52% -19.65% - Horiz. % 122.55% 116.87% 109.15% 109.50% 110.50% 80.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.0300 0.7350 0.5950 0.4650 0.4250 0.4000 0.3700 -
P/RPS 1.16 0.78 0.70 0.70 0.48 0.38 0.39 106.41% QoQ % 48.72% 11.43% 0.00% 45.83% 26.32% -2.56% - Horiz. % 297.44% 200.00% 179.49% 179.49% 123.08% 97.44% 100.00%
P/EPS 17.49 7.44 50.00 357.69 9.51 4.98 7.52 75.27% QoQ % 135.08% -85.12% -86.02% 3,661.20% 90.96% -33.78% - Horiz. % 232.58% 98.94% 664.89% 4,756.52% 126.46% 66.22% 100.00%
EY 5.72 13.44 2.00 0.28 10.52 20.10 13.30 -42.94% QoQ % -57.44% 572.00% 614.29% -97.34% -47.66% 51.13% - Horiz. % 43.01% 101.05% 15.04% 2.11% 79.10% 151.13% 100.00%
DY 0.00 6.80 0.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 136.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.67 0.50 0.43 0.34 0.31 0.40 0.30 70.61% QoQ % 34.00% 16.28% 26.47% 9.68% -22.50% 33.33% - Horiz. % 223.33% 166.67% 143.33% 113.33% 103.33% 133.33% 100.00%
Price Multiplier on Announcement Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 31/12/13 30/09/13 27/06/13 20/03/13 27/12/12 27/09/12 -
Price 1.4800 1.0000 0.6100 0.5950 0.4600 0.3800 0.3900 -
P/RPS 1.66 1.06 0.72 0.90 0.52 0.36 0.41 153.38% QoQ % 56.60% 47.22% -20.00% 73.08% 44.44% -12.20% - Horiz. % 404.88% 258.54% 175.61% 219.51% 126.83% 87.80% 100.00%
P/EPS 25.13 10.12 51.26 457.69 10.29 4.73 7.93 115.29% QoQ % 148.32% -80.26% -88.80% 4,347.91% 117.55% -40.35% - Horiz. % 316.90% 127.62% 646.41% 5,771.63% 129.76% 59.65% 100.00%
EY 3.98 9.88 1.95 0.22 9.72 21.16 12.62 -53.57% QoQ % -59.72% 406.67% 786.36% -97.74% -54.06% 67.67% - Horiz. % 31.54% 78.29% 15.45% 1.74% 77.02% 167.67% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 5.26 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 95.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.96 0.68 0.44 0.43 0.33 0.38 0.31 112.02% QoQ % 41.18% 54.55% 2.33% 30.30% -13.16% 22.58% - Horiz. % 309.68% 219.35% 141.94% 138.71% 106.45% 122.58% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2Q2013.pdf 
