[POHUAT] QoQ Quarter Result on 2020-04-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 183,659 216,718 132,808 121,179 188,801 192,081 164,845 7.44% QoQ % -15.25% 63.18% 9.60% -35.82% -1.71% 16.52% - Horiz. % 111.41% 131.47% 80.57% 73.51% 114.53% 116.52% 100.00%
PBT 11,547 28,168 13,737 9,282 14,303 19,903 13,813 -11.21% QoQ % -59.01% 105.05% 48.00% -35.10% -28.14% 44.09% - Horiz. % 83.60% 203.92% 99.45% 67.20% 103.55% 144.09% 100.00%
Tax -1,917 -6,085 -2,202 -2,328 -2,964 -5,067 -2,545 -17.14% QoQ % 68.50% -176.34% 5.41% 21.46% 41.50% -99.10% - Horiz. % 75.32% 239.10% 86.52% 91.47% 116.46% 199.10% 100.00%
NP 9,630 22,083 11,535 6,954 11,339 14,836 11,268 -9.90% QoQ % -56.39% 91.44% 65.88% -38.67% -23.57% 31.66% - Horiz. % 85.46% 195.98% 102.37% 61.71% 100.63% 131.66% 100.00%
NP to SH 9,630 22,083 11,535 6,954 11,339 14,831 11,269 -9.90% QoQ % -56.39% 91.44% 65.88% -38.67% -23.55% 31.61% - Horiz. % 85.46% 195.96% 102.36% 61.71% 100.62% 131.61% 100.00%
Tax Rate 16.60 % 21.60 % 16.03 % 25.08 % 20.72 % 25.46 % 18.42 % -6.67% QoQ % -23.15% 34.75% -36.08% 21.04% -18.62% 38.22% - Horiz. % 90.12% 117.26% 87.02% 136.16% 112.49% 138.22% 100.00%
Total Cost 174,029 194,635 121,273 114,225 177,462 177,245 153,577 8.65% QoQ % -10.59% 60.49% 6.17% -35.63% 0.12% 15.41% - Horiz. % 113.32% 126.73% 78.97% 74.38% 115.55% 115.41% 100.00%
Net Worth 434,236 436,794 387,796 378,953 368,090 368,956 345,746 16.33% QoQ % -0.59% 12.63% 2.33% 2.95% -0.23% 6.71% - Horiz. % 125.59% 126.33% 112.16% 109.60% 106.46% 106.71% 100.00%
Dividend 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 2,649 9,600 9,315 - 2,302 4,526 4,426 -28.86% QoQ % -72.40% 3.05% 0.00% 0.00% -49.13% 2.26% - Horiz. % 59.86% 216.89% 210.46% 0.00% 52.02% 102.26% 100.00%
Div Payout % 27.52 % 43.47 % 80.76 % - % 20.31 % 30.52 % 39.28 % -21.03% QoQ % -36.69% -46.17% 0.00% 0.00% -33.45% -22.30% - Horiz. % 70.06% 110.67% 205.60% 0.00% 51.71% 77.70% 100.00%
Equity 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 434,236 436,794 387,796 378,953 368,090 368,956 345,746 16.33% QoQ % -0.59% 12.63% 2.33% 2.95% -0.23% 6.71% - Horiz. % 125.59% 126.33% 112.16% 109.60% 106.46% 106.71% 100.00%
NOSH 264,972 240,010 232,897 230,619 230,258 226,312 221,320 12.69% QoQ % 10.40% 3.05% 0.99% 0.16% 1.74% 2.26% - Horiz. % 119.72% 108.44% 105.23% 104.20% 104.04% 102.26% 100.00%
Ratio Analysis 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 5.24 % 10.19 % 8.69 % 5.74 % 6.01 % 7.72 % 6.84 % -16.21% QoQ % -48.58% 17.26% 51.39% -4.49% -22.15% 12.87% - Horiz. % 76.61% 148.98% 127.05% 83.92% 87.87% 112.87% 100.00%
ROE 2.22 % 5.06 % 2.97 % 1.84 % 3.08 % 4.02 % 3.26 % -22.51% QoQ % -56.13% 70.37% 61.41% -40.26% -23.38% 23.31% - Horiz. % 68.10% 155.21% 91.10% 56.44% 94.48% 123.31% 100.00%
Per Share 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 69.31 90.30 57.02 52.55 82.00 84.87 74.48 -4.66% QoQ % -23.24% 58.37% 8.51% -35.91% -3.38% 13.95% - Horiz. % 93.06% 121.24% 76.56% 70.56% 110.10% 113.95% 100.00%
EPS 3.63 9.20 5.00 3.02 4.92 6.55 5.09 -20.10% QoQ % -60.54% 84.00% 65.56% -38.62% -24.89% 28.68% - Horiz. % 71.32% 180.75% 98.23% 59.33% 96.66% 128.68% 100.00%
DPS 1.00 4.00 4.00 0.00 1.00 2.00 2.00 -36.87% QoQ % -75.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 50.00% 200.00% 200.00% 0.00% 50.00% 100.00% 100.00%
NAPS 1.6388 1.8199 1.6651 1.6432 1.5986 1.6303 1.5622 3.23% QoQ % -9.95% 9.30% 1.33% 2.79% -1.94% 4.36% - Horiz. % 104.90% 116.50% 106.59% 105.18% 102.33% 104.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 65.99 77.87 47.72 43.54 67.84 69.02 59.23 7.44% QoQ % -15.26% 63.18% 9.60% -35.82% -1.71% 16.53% - Horiz. % 111.41% 131.47% 80.57% 73.51% 114.54% 116.53% 100.00%
EPS 3.46 7.93 4.14 2.50 4.07 5.33 4.05 -9.92% QoQ % -56.37% 91.55% 65.60% -38.57% -23.64% 31.60% - Horiz. % 85.43% 195.80% 102.22% 61.73% 100.49% 131.60% 100.00%
DPS 0.95 3.45 3.35 0.00 0.83 1.63 1.59 -28.95% QoQ % -72.46% 2.99% 0.00% 0.00% -49.08% 2.52% - Horiz. % 59.75% 216.98% 210.69% 0.00% 52.20% 102.52% 100.00%
NAPS 1.5603 1.5695 1.3934 1.3617 1.3226 1.3258 1.2424 16.32% QoQ % -0.59% 12.64% 2.33% 2.96% -0.24% 6.71% - Horiz. % 125.59% 126.33% 112.15% 109.60% 106.46% 106.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.5800 1.7700 1.2000 0.9450 1.3500 1.5100 1.5000 -
P/RPS 2.28 1.96 2.10 1.80 1.65 1.78 2.01 8.72% QoQ % 16.33% -6.67% 16.67% 9.09% -7.30% -11.44% - Horiz. % 113.43% 97.51% 104.48% 89.55% 82.09% 88.56% 100.00%
P/EPS 43.47 19.24 24.23 31.34 27.41 23.04 29.46 29.46% QoQ % 125.94% -20.59% -22.69% 14.34% 18.97% -21.79% - Horiz. % 147.56% 65.31% 82.25% 106.38% 93.04% 78.21% 100.00%
EY 2.30 5.20 4.13 3.19 3.65 4.34 3.39 -22.70% QoQ % -55.77% 25.91% 29.47% -12.60% -15.90% 28.02% - Horiz. % 67.85% 153.39% 121.83% 94.10% 107.67% 128.02% 100.00%
DY 0.63 2.26 3.33 0.00 0.74 1.32 1.33 -39.10% QoQ % -72.12% -32.13% 0.00% 0.00% -43.94% -0.75% - Horiz. % 47.37% 169.92% 250.38% 0.00% 55.64% 99.25% 100.00%
P/NAPS 0.96 0.97 0.72 0.58 0.84 0.93 0.96 - QoQ % -1.03% 34.72% 24.14% -30.95% -9.68% -3.12% - Horiz. % 100.00% 101.04% 75.00% 60.42% 87.50% 96.88% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 23/12/20 15/09/20 23/06/20 26/03/20 31/12/19 20/09/19 -
Price 1.6900 1.7800 1.3800 1.0400 0.7800 1.5200 1.5700 -
P/RPS 2.44 1.97 2.42 1.98 0.95 1.79 2.11 10.12% QoQ % 23.86% -18.60% 22.22% 108.42% -46.93% -15.17% - Horiz. % 115.64% 93.36% 114.69% 93.84% 45.02% 84.83% 100.00%
P/EPS 46.50 19.35 27.86 34.49 15.84 23.19 30.83 31.35% QoQ % 140.31% -30.55% -19.22% 117.74% -31.69% -24.78% - Horiz. % 150.83% 62.76% 90.37% 111.87% 51.38% 75.22% 100.00%
EY 2.15 5.17 3.59 2.90 6.31 4.31 3.24 -23.83% QoQ % -58.41% 44.01% 23.79% -54.04% 46.40% 33.02% - Horiz. % 66.36% 159.57% 110.80% 89.51% 194.75% 133.02% 100.00%
DY 0.59 2.25 2.90 0.00 1.28 1.32 1.27 -39.88% QoQ % -73.78% -22.41% 0.00% 0.00% -3.03% 3.94% - Horiz. % 46.46% 177.17% 228.35% 0.00% 100.79% 103.94% 100.00%
P/NAPS 1.03 0.98 0.83 0.63 0.49 0.93 1.00 1.98% QoQ % 5.10% 18.07% 31.75% 28.57% -47.31% -7.00% - Horiz. % 103.00% 98.00% 83.00% 63.00% 49.00% 93.00% 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
2Q2020.pdf 
