[POHUAT] QoQ Quarter Result on 2016-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 152,049 125,647 106,464 151,058 140,179 112,497 96,164 35.53% QoQ % 21.01% 18.02% -29.52% 7.76% 24.61% 16.98% - Horiz. % 158.11% 130.66% 110.71% 157.08% 145.77% 116.98% 100.00%
PBT 24,698 12,239 5,458 16,219 19,887 12,153 5,333 176.55% QoQ % 101.80% 124.24% -66.35% -18.44% 63.64% 127.88% - Horiz. % 463.12% 229.50% 102.34% 304.13% 372.90% 227.88% 100.00%
Tax -5,696 -2,283 -1,684 -2,188 -4,303 -1,662 -919 235.56% QoQ % -149.50% -35.57% 23.03% 49.15% -158.90% -80.85% - Horiz. % 619.80% 248.42% 183.24% 238.08% 468.23% 180.85% 100.00%
NP 19,002 9,956 3,774 14,031 15,584 10,491 4,414 163.47% QoQ % 90.86% 163.80% -73.10% -9.97% 48.55% 137.68% - Horiz. % 430.49% 225.56% 85.50% 317.87% 353.06% 237.68% 100.00%
NP to SH 19,058 9,993 3,877 14,136 15,851 10,628 4,529 159.51% QoQ % 90.71% 157.75% -72.57% -10.82% 49.14% 134.67% - Horiz. % 420.80% 220.64% 85.60% 312.12% 349.99% 234.67% 100.00%
Tax Rate 23.06 % 18.65 % 30.85 % 13.49 % 21.64 % 13.68 % 17.23 % 21.34% QoQ % 23.65% -39.55% 128.69% -37.66% 58.19% -20.60% - Horiz. % 133.84% 108.24% 179.05% 78.29% 125.59% 79.40% 100.00%
Total Cost 133,047 115,691 102,690 137,027 124,595 102,006 91,750 27.97% QoQ % 15.00% 12.66% -25.06% 9.98% 22.14% 11.18% - Horiz. % 145.01% 126.09% 111.92% 149.35% 135.80% 111.18% 100.00%
Net Worth 243,294 226,123 216,515 221,948 213,615 196,500 189,075 18.21% QoQ % 7.59% 4.44% -2.45% 3.90% 8.71% 3.93% - Horiz. % 128.68% 119.59% 114.51% 117.39% 112.98% 103.93% 100.00%
Dividend 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 4,269 4,270 4,260 4,270 4,266 3,201 3,204 20.98% QoQ % -0.03% 0.24% -0.24% 0.09% 33.29% -0.10% - Horiz. % 133.23% 133.27% 132.95% 133.27% 133.15% 99.90% 100.00%
Div Payout % 22.40 % 42.74 % 109.89 % 30.21 % 26.92 % 30.12 % 70.75 % -53.38% QoQ % -47.59% -61.11% 263.75% 12.22% -10.62% -57.43% - Horiz. % 31.66% 60.41% 155.32% 42.70% 38.05% 42.57% 100.00%
Equity 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 243,294 226,123 216,515 221,948 213,615 196,500 189,075 18.21% QoQ % 7.59% 4.44% -2.45% 3.90% 8.71% 3.93% - Horiz. % 128.68% 119.59% 114.51% 117.39% 112.98% 103.93% 100.00%
NOSH 213,472 213,525 213,021 213,534 213,337 106,706 106,816 58.33% QoQ % -0.03% 0.24% -0.24% 0.09% 99.93% -0.10% - Horiz. % 199.85% 199.90% 199.43% 199.91% 199.72% 99.90% 100.00%
Ratio Analysis 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 12.50 % 7.92 % 3.54 % 9.29 % 11.12 % 9.33 % 4.59 % 94.42% QoQ % 57.83% 123.73% -61.89% -16.46% 19.19% 103.27% - Horiz. % 272.33% 172.55% 77.12% 202.40% 242.27% 203.27% 100.00%
ROE 7.83 % 4.42 % 1.79 % 6.37 % 7.42 % 5.41 % 2.40 % 119.18% QoQ % 77.15% 146.93% -71.90% -14.15% 37.15% 125.42% - Horiz. % 326.25% 184.17% 74.58% 265.42% 309.17% 225.42% 100.00%
Per Share 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 71.23 58.84 49.98 70.74 65.71 105.43 90.03 -14.40% QoQ % 21.06% 17.73% -29.35% 7.65% -37.67% 17.11% - Horiz. % 79.12% 65.36% 55.51% 78.57% 72.99% 117.11% 100.00%
EPS 8.93 4.68 1.82 6.62 7.43 9.96 4.24 63.94% QoQ % 90.81% 157.14% -72.51% -10.90% -25.40% 134.91% - Horiz. % 210.61% 110.38% 42.92% 156.13% 175.24% 234.91% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 3.00 3.00 -23.59% QoQ % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% - Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 100.00% 100.00%
NAPS 1.1397 1.0590 1.0164 1.0394 1.0013 1.8415 1.7701 -25.34% QoQ % 7.62% 4.19% -2.21% 3.81% -45.63% 4.03% - Horiz. % 64.39% 59.83% 57.42% 58.72% 56.57% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 54.63 45.15 38.26 54.28 50.37 40.42 34.55 35.54% QoQ % 21.00% 18.01% -29.51% 7.76% 24.62% 16.99% - Horiz. % 158.12% 130.68% 110.74% 157.11% 145.79% 116.99% 100.00%
EPS 6.85 3.59 1.39 5.08 5.70 3.82 1.63 159.29% QoQ % 90.81% 158.27% -72.64% -10.88% 49.21% 134.36% - Horiz. % 420.25% 220.25% 85.28% 311.66% 349.69% 234.36% 100.00%
DPS 1.53 1.53 1.53 1.53 1.53 1.15 1.15 20.86% QoQ % 0.00% 0.00% 0.00% 0.00% 33.04% 0.00% - Horiz. % 133.04% 133.04% 133.04% 133.04% 133.04% 100.00% 100.00%
NAPS 0.8742 0.8125 0.7780 0.7975 0.7676 0.7061 0.6794 18.21% QoQ % 7.59% 4.43% -2.45% 3.90% 8.71% 3.93% - Horiz. % 128.67% 119.59% 114.51% 117.38% 112.98% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.5700 1.4900 1.5100 1.6800 1.4900 2.8200 1.9900 -
P/RPS 2.20 2.53 3.02 2.37 2.27 2.67 2.21 -0.30% QoQ % -13.04% -16.23% 27.43% 4.41% -14.98% 20.81% - Horiz. % 99.55% 114.48% 136.65% 107.24% 102.71% 120.81% 100.00%
P/EPS 17.59 31.84 82.97 25.38 20.05 28.31 46.93 -47.86% QoQ % -44.76% -61.62% 226.91% 26.58% -29.18% -39.68% - Horiz. % 37.48% 67.85% 176.80% 54.08% 42.72% 60.32% 100.00%
EY 5.69 3.14 1.21 3.94 4.99 3.53 2.13 91.95% QoQ % 81.21% 159.50% -69.29% -21.04% 41.36% 65.73% - Horiz. % 267.14% 147.42% 56.81% 184.98% 234.27% 165.73% 100.00%
DY 1.27 1.34 1.32 1.19 1.34 1.06 1.51 -10.85% QoQ % -5.22% 1.52% 10.92% -11.19% 26.42% -29.80% - Horiz. % 84.11% 88.74% 87.42% 78.81% 88.74% 70.20% 100.00%
P/NAPS 1.38 1.41 1.49 1.62 1.49 1.53 1.12 14.86% QoQ % -2.13% -5.37% -8.02% 8.72% -2.61% 36.61% - Horiz. % 123.21% 125.89% 133.04% 144.64% 133.04% 136.61% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 26/09/16 30/06/16 22/03/16 31/12/15 14/09/15 29/06/15 -
Price 1.6800 1.5300 1.5400 1.4600 2.0500 2.9000 2.1000 -
P/RPS 2.36 2.60 3.08 2.06 3.12 2.75 2.33 0.85% QoQ % -9.23% -15.58% 49.51% -33.97% 13.45% 18.03% - Horiz. % 101.29% 111.59% 132.19% 88.41% 133.91% 118.03% 100.00%
P/EPS 18.82 32.69 84.62 22.05 27.59 29.12 49.53 -47.39% QoQ % -42.43% -61.37% 283.76% -20.08% -5.25% -41.21% - Horiz. % 38.00% 66.00% 170.85% 44.52% 55.70% 58.79% 100.00%
EY 5.31 3.06 1.18 4.53 3.62 3.43 2.02 89.91% QoQ % 73.53% 159.32% -73.95% 25.14% 5.54% 69.80% - Horiz. % 262.87% 151.49% 58.42% 224.26% 179.21% 169.80% 100.00%
DY 1.19 1.31 1.30 1.37 0.98 1.03 1.43 -11.48% QoQ % -9.16% 0.77% -5.11% 39.80% -4.85% -27.97% - Horiz. % 83.22% 91.61% 90.91% 95.80% 68.53% 72.03% 100.00%
P/NAPS 1.47 1.44 1.52 1.40 2.05 1.57 1.19 15.05% QoQ % 2.08% -5.26% 8.57% -31.71% 30.57% 31.93% - Horiz. % 123.53% 121.01% 127.73% 117.65% 172.27% 131.93% 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
1Q2016.pdf 
