[POHUAT] QoQ Quarter Result on 2019-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 192,081 164,845 147,013 197,058 189,508 144,997 125,530 32.68% QoQ % 16.52% 12.13% -25.40% 3.98% 30.70% 15.51% - Horiz. % 153.02% 131.32% 117.11% 156.98% 150.97% 115.51% 100.00%
PBT 19,903 13,813 11,972 18,448 26,369 10,502 12,646 35.19% QoQ % 44.09% 15.38% -35.10% -30.04% 151.09% -16.95% - Horiz. % 157.39% 109.23% 94.67% 145.88% 208.52% 83.05% 100.00%
Tax -5,067 -2,545 -2,438 -3,187 -5,237 -1,299 -1,815 97.90% QoQ % -99.10% -4.39% 23.50% 39.14% -303.16% 28.43% - Horiz. % 279.17% 140.22% 134.33% 175.59% 288.54% 71.57% 100.00%
NP 14,836 11,268 9,534 15,261 21,132 9,203 10,831 23.27% QoQ % 31.66% 18.19% -37.53% -27.78% 129.62% -15.03% - Horiz. % 136.98% 104.03% 88.03% 140.90% 195.11% 84.97% 100.00%
NP to SH 14,831 11,269 9,535 15,263 20,860 9,200 10,838 23.19% QoQ % 31.61% 18.19% -37.53% -26.83% 126.74% -15.11% - Horiz. % 136.84% 103.98% 87.98% 140.83% 192.47% 84.89% 100.00%
Tax Rate 25.46 % 18.42 % 20.36 % 17.28 % 19.86 % 12.37 % 14.35 % 46.40% QoQ % 38.22% -9.53% 17.82% -12.99% 60.55% -13.80% - Horiz. % 177.42% 128.36% 141.88% 120.42% 138.40% 86.20% 100.00%
Total Cost 177,245 153,577 137,479 181,797 168,376 135,794 114,699 33.56% QoQ % 15.41% 11.71% -24.38% 7.97% 23.99% 18.39% - Horiz. % 154.53% 133.90% 119.86% 158.50% 146.80% 118.39% 100.00%
Net Worth 368,956 345,746 336,757 330,033 316,985 298,476 297,905 15.28% QoQ % 6.71% 2.67% 2.04% 4.12% 6.20% 0.19% - Horiz. % 123.85% 116.06% 113.04% 110.78% 106.40% 100.19% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 4,526 4,426 4,406 - 4,391 - 4,391 2.03% QoQ % 2.26% 0.45% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.07% 100.80% 100.34% 0.00% 100.00% 0.00% 100.00%
Div Payout % 30.52 % 39.28 % 46.21 % - % 21.05 % - % 40.52 % -17.17% QoQ % -22.30% -15.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.32% 96.94% 114.04% 0.00% 51.95% 0.00% 100.00%
Equity 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 368,956 345,746 336,757 330,033 316,985 298,476 297,905 15.28% QoQ % 6.71% 2.67% 2.04% 4.12% 6.20% 0.19% - Horiz. % 123.85% 116.06% 113.04% 110.78% 106.40% 100.19% 100.00%
NOSH 226,312 221,320 220,319 219,905 219,565 219,565 219,565 2.03% QoQ % 2.26% 0.45% 0.19% 0.15% 0.00% 0.00% - Horiz. % 103.07% 100.80% 100.34% 100.15% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 7.72 % 6.84 % 6.49 % 7.74 % 11.15 % 6.35 % 8.63 % -7.14% QoQ % 12.87% 5.39% -16.15% -30.58% 75.59% -26.42% - Horiz. % 89.46% 79.26% 75.20% 89.69% 129.20% 73.58% 100.00%
ROE 4.02 % 3.26 % 2.83 % 4.62 % 6.58 % 3.08 % 3.64 % 6.82% QoQ % 23.31% 15.19% -38.74% -29.79% 113.64% -15.38% - Horiz. % 110.44% 89.56% 77.75% 126.92% 180.77% 84.62% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 84.87 74.48 66.73 89.61 86.31 66.04 57.17 30.04% QoQ % 13.95% 11.61% -25.53% 3.82% 30.69% 15.52% - Horiz. % 148.45% 130.28% 116.72% 156.74% 150.97% 115.52% 100.00%
EPS 6.55 5.09 4.33 6.94 9.50 4.19 4.94 20.63% QoQ % 28.68% 17.55% -37.61% -26.95% 126.73% -15.18% - Horiz. % 132.59% 103.04% 87.65% 140.49% 192.31% 84.82% 100.00%
DPS 2.00 2.00 2.00 0.00 2.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.6303 1.5622 1.5285 1.5008 1.4437 1.3594 1.3568 12.99% QoQ % 4.36% 2.20% 1.85% 3.96% 6.20% 0.19% - Horiz. % 120.16% 115.14% 112.65% 110.61% 106.40% 100.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 69.02 59.23 52.83 70.81 68.09 52.10 45.11 32.68% QoQ % 16.53% 12.11% -25.39% 3.99% 30.69% 15.50% - Horiz. % 153.00% 131.30% 117.11% 156.97% 150.94% 115.50% 100.00%
EPS 5.33 4.05 3.43 5.48 7.50 3.31 3.89 23.29% QoQ % 31.60% 18.08% -37.41% -26.93% 126.59% -14.91% - Horiz. % 137.02% 104.11% 88.17% 140.87% 192.80% 85.09% 100.00%
DPS 1.63 1.59 1.58 0.00 1.58 0.00 1.58 2.09% QoQ % 2.52% 0.63% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.16% 100.63% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.3258 1.2424 1.2101 1.1859 1.1390 1.0725 1.0704 15.29% QoQ % 6.71% 2.67% 2.04% 4.12% 6.20% 0.20% - Horiz. % 123.86% 116.07% 113.05% 110.79% 106.41% 100.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 1.5100 1.5000 1.5400 1.5100 1.4600 1.4900 1.2300 -
P/RPS 1.78 2.01 2.31 1.69 1.69 2.26 2.15 -11.80% QoQ % -11.44% -12.99% 36.69% 0.00% -25.22% 5.12% - Horiz. % 82.79% 93.49% 107.44% 78.60% 78.60% 105.12% 100.00%
P/EPS 23.04 29.46 35.58 21.76 15.37 35.56 24.92 -5.08% QoQ % -21.79% -17.20% 63.51% 41.57% -56.78% 42.70% - Horiz. % 92.46% 118.22% 142.78% 87.32% 61.68% 142.70% 100.00%
EY 4.34 3.39 2.81 4.60 6.51 2.81 4.01 5.40% QoQ % 28.02% 20.64% -38.91% -29.34% 131.67% -29.93% - Horiz. % 108.23% 84.54% 70.07% 114.71% 162.34% 70.07% 100.00%
DY 1.32 1.33 1.30 0.00 1.37 0.00 1.63 -13.09% QoQ % -0.75% 2.31% 0.00% 0.00% 0.00% 0.00% - Horiz. % 80.98% 81.60% 79.75% 0.00% 84.05% 0.00% 100.00%
P/NAPS 0.93 0.96 1.01 1.01 1.01 1.10 0.91 1.46% QoQ % -3.12% -4.95% 0.00% 0.00% -8.18% 20.88% - Horiz. % 102.20% 105.49% 110.99% 110.99% 110.99% 120.88% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/12/19 20/09/19 27/06/19 15/03/19 12/12/18 26/09/18 26/06/18 -
Price 1.5200 1.5700 1.5600 1.6000 1.4800 1.4300 1.2800 -
P/RPS 1.79 2.11 2.34 1.79 1.71 2.17 2.24 -13.85% QoQ % -15.17% -9.83% 30.73% 4.68% -21.20% -3.12% - Horiz. % 79.91% 94.20% 104.46% 79.91% 76.34% 96.88% 100.00%
P/EPS 23.19 30.83 36.05 23.05 15.58 34.13 25.93 -7.16% QoQ % -24.78% -14.48% 56.40% 47.95% -54.35% 31.62% - Horiz. % 89.43% 118.90% 139.03% 88.89% 60.08% 131.62% 100.00%
EY 4.31 3.24 2.77 4.34 6.42 2.93 3.86 7.61% QoQ % 33.02% 16.97% -36.18% -32.40% 119.11% -24.09% - Horiz. % 111.66% 83.94% 71.76% 112.44% 166.32% 75.91% 100.00%
DY 1.32 1.27 1.28 0.00 1.35 0.00 1.56 -10.51% QoQ % 3.94% -0.78% 0.00% 0.00% 0.00% 0.00% - Horiz. % 84.62% 81.41% 82.05% 0.00% 86.54% 0.00% 100.00%
P/NAPS 0.93 1.00 1.02 1.07 1.03 1.05 0.94 -0.71% QoQ % -7.00% -1.96% -4.67% 3.88% -1.90% 11.70% - Horiz. % 98.94% 106.38% 108.51% 113.83% 109.57% 111.70% 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