[POHUAT] QoQ Quarter Result on 2014-04-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 105,093 108,116 89,119 84,430 95,508 101,334 90,906 10.12% QoQ % -2.80% 21.32% 5.55% -11.60% -5.75% 11.47% - Horiz. % 115.61% 118.93% 98.03% 92.88% 105.06% 111.47% 100.00%
PBT 10,000 13,343 4,372 3,431 7,107 10,047 2,599 144.94% QoQ % -25.05% 205.19% 27.43% -51.72% -29.26% 286.57% - Horiz. % 384.76% 513.39% 168.22% 132.01% 273.45% 386.57% 100.00%
Tax -1,911 -2,400 -608 -922 -851 275 -1,304 28.93% QoQ % 20.38% -294.74% 34.06% -8.34% -409.45% 121.09% - Horiz. % 146.55% 184.05% 46.63% 70.71% 65.26% -21.09% 100.00%
NP 8,089 10,943 3,764 2,509 6,256 10,322 1,295 238.04% QoQ % -26.08% 190.73% 50.02% -59.89% -39.39% 697.07% - Horiz. % 624.63% 845.02% 290.66% 193.75% 483.09% 797.07% 100.00%
NP to SH 8,178 11,049 3,882 2,558 6,314 10,583 1,270 244.95% QoQ % -25.98% 184.62% 51.76% -59.49% -40.34% 733.31% - Horiz. % 643.94% 870.00% 305.67% 201.42% 497.17% 833.31% 100.00%
Tax Rate 19.11 % 17.99 % 13.91 % 26.87 % 11.97 % -2.74 % 50.17 % -47.36% QoQ % 6.23% 29.33% -48.23% 124.48% 536.86% -105.46% - Horiz. % 38.09% 35.86% 27.73% 53.56% 23.86% -5.46% 100.00%
Total Cost 97,004 97,173 85,355 81,921 89,252 91,012 89,611 5.41% QoQ % -0.17% 13.85% 4.19% -8.21% -1.93% 1.56% - Horiz. % 108.25% 108.44% 95.25% 91.42% 99.60% 101.56% 100.00%
Net Worth 185,862 171,681 165,274 166,023 164,721 157,095 146,733 17.02% QoQ % 8.26% 3.88% -0.45% 0.79% 4.85% 7.06% - Horiz. % 126.67% 117.00% 112.64% 113.15% 112.26% 107.06% 100.00%
Dividend 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 5,337 3,217 - - 5,355 - - QoQ % 0.00% 65.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 99.66% 60.07% 0.00% 0.00% 100.00% -
Div Payout % - % 48.31 % 82.87 % - % - % 50.61 % - % - QoQ % 0.00% -41.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 95.46% 163.74% 0.00% 0.00% 100.00% -
Equity 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 185,862 171,681 165,274 166,023 164,721 157,095 146,733 17.02% QoQ % 8.26% 3.88% -0.45% 0.79% 4.85% 7.06% - Horiz. % 126.67% 117.00% 112.64% 113.15% 112.26% 107.06% 100.00%
NOSH 106,762 106,753 107,237 107,029 107,198 107,115 106,722 0.02% QoQ % 0.01% -0.45% 0.19% -0.16% 0.08% 0.37% - Horiz. % 100.04% 100.03% 100.48% 100.29% 100.45% 100.37% 100.00%
Ratio Analysis 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.70 % 10.12 % 4.22 % 2.97 % 6.55 % 10.19 % 1.42 % 207.70% QoQ % -23.91% 139.81% 42.09% -54.66% -35.72% 617.61% - Horiz. % 542.25% 712.68% 297.18% 209.15% 461.27% 717.61% 100.00%
ROE 4.40 % 6.44 % 2.35 % 1.54 % 3.83 % 6.74 % 0.87 % 193.77% QoQ % -31.68% 174.04% 52.60% -59.79% -43.18% 674.71% - Horiz. % 505.75% 740.23% 270.11% 177.01% 440.23% 774.71% 100.00%
Per Share 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 98.44 101.28 83.10 78.88 89.09 94.60 85.18 10.10% QoQ % -2.80% 21.88% 5.35% -11.46% -5.82% 11.06% - Horiz. % 115.57% 118.90% 97.56% 92.60% 104.59% 111.06% 100.00%
EPS 7.66 10.35 3.62 2.39 5.89 9.89 1.19 244.86% QoQ % -25.99% 185.91% 51.46% -59.42% -40.44% 731.09% - Horiz. % 643.70% 869.75% 304.20% 200.84% 494.96% 831.09% 100.00%
DPS 0.00 5.00 3.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 60.00% 0.00% 0.00% 100.00% -
NAPS 1.7409 1.6082 1.5412 1.5512 1.5366 1.4666 1.3749 16.99% QoQ % 8.25% 4.35% -0.64% 0.95% 4.77% 6.67% - Horiz. % 126.62% 116.97% 112.10% 112.82% 111.76% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 264,858 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 39.68 40.82 33.65 31.88 36.06 38.26 34.32 10.13% QoQ % -2.79% 21.31% 5.55% -11.59% -5.75% 11.48% - Horiz. % 115.62% 118.94% 98.05% 92.89% 105.07% 111.48% 100.00%
EPS 3.09 4.17 1.47 0.97 2.38 4.00 0.48 244.88% QoQ % -25.90% 183.67% 51.55% -59.24% -40.50% 733.33% - Horiz. % 643.75% 868.75% 306.25% 202.08% 495.83% 833.33% 100.00%
DPS 0.00 2.02 1.21 0.00 0.00 2.02 0.00 - QoQ % 0.00% 66.94% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 59.90% 0.00% 0.00% 100.00% -
NAPS 0.7017 0.6482 0.6240 0.6268 0.6219 0.5931 0.5540 17.01% QoQ % 8.25% 3.88% -0.45% 0.79% 4.86% 7.06% - Horiz. % 126.66% 117.00% 112.64% 113.14% 112.26% 107.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.7500 1.3300 1.3300 1.2600 1.0300 0.7350 0.5950 -
P/RPS 1.78 1.31 1.60 1.60 1.16 0.78 0.70 85.98% QoQ % 35.88% -18.13% 0.00% 37.93% 48.72% 11.43% - Horiz. % 254.29% 187.14% 228.57% 228.57% 165.71% 111.43% 100.00%
P/EPS 22.85 12.85 36.74 52.72 17.49 7.44 50.00 -40.58% QoQ % 77.82% -65.02% -30.31% 201.43% 135.08% -85.12% - Horiz. % 45.70% 25.70% 73.48% 105.44% 34.98% 14.88% 100.00%
EY 4.38 7.78 2.72 1.90 5.72 13.44 2.00 68.40% QoQ % -43.70% 186.03% 43.16% -66.78% -57.44% 572.00% - Horiz. % 219.00% 389.00% 136.00% 95.00% 286.00% 672.00% 100.00%
DY 0.00 3.76 2.26 0.00 0.00 6.80 0.00 - QoQ % 0.00% 66.37% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 55.29% 33.24% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.83 0.86 0.81 0.67 0.50 0.43 76.42% QoQ % 21.69% -3.49% 6.17% 20.90% 34.00% 16.28% - Horiz. % 234.88% 193.02% 200.00% 188.37% 155.81% 116.28% 100.00%
Price Multiplier on Announcement Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 19/03/15 24/12/14 10/09/14 18/06/14 20/03/14 31/12/13 30/09/13 -
Price 2.3000 1.3000 1.3900 1.2600 1.4800 1.0000 0.6100 -
P/RPS 2.34 1.28 1.67 1.60 1.66 1.06 0.72 118.94% QoQ % 82.81% -23.35% 4.37% -3.61% 56.60% 47.22% - Horiz. % 325.00% 177.78% 231.94% 222.22% 230.56% 147.22% 100.00%
P/EPS 30.03 12.56 38.40 52.72 25.13 10.12 51.26 -29.92% QoQ % 139.09% -67.29% -27.16% 109.79% 148.32% -80.26% - Horiz. % 58.58% 24.50% 74.91% 102.85% 49.02% 19.74% 100.00%
EY 3.33 7.96 2.60 1.90 3.98 9.88 1.95 42.73% QoQ % -58.17% 206.15% 36.84% -52.26% -59.72% 406.67% - Horiz. % 170.77% 408.21% 133.33% 97.44% 204.10% 506.67% 100.00%
DY 0.00 3.85 2.16 0.00 0.00 5.00 0.00 - QoQ % 0.00% 78.24% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 77.00% 43.20% 0.00% 0.00% 100.00% -
P/NAPS 1.32 0.81 0.90 0.81 0.96 0.68 0.44 107.59% QoQ % 62.96% -10.00% 11.11% -15.62% 41.18% 54.55% - Horiz. % 300.00% 184.09% 204.55% 184.09% 218.18% 154.55% 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