[POHUAT] QoQ Quarter Result on 2021-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 53,053 152,492 165,535 183,659 216,718 132,808 121,179 -42.26% QoQ % -65.21% -7.88% -9.87% -15.25% 63.18% 9.60% - Horiz. % 43.78% 125.84% 136.60% 151.56% 178.84% 109.60% 100.00%
PBT -5,031 15,601 15,260 11,547 28,168 13,737 9,282 - QoQ % -132.25% 2.23% 32.16% -59.01% 105.05% 48.00% - Horiz. % -54.20% 168.08% 164.40% 124.40% 303.47% 148.00% 100.00%
Tax 1,494 -2,176 -2,561 -1,917 -6,085 -2,202 -2,328 - QoQ % 168.66% 15.03% -33.59% 68.50% -176.34% 5.41% - Horiz. % -64.18% 93.47% 110.01% 82.35% 261.38% 94.59% 100.00%
NP -3,537 13,425 12,699 9,630 22,083 11,535 6,954 - QoQ % -126.35% 5.72% 31.87% -56.39% 91.44% 65.88% - Horiz. % -50.86% 193.05% 182.61% 138.48% 317.56% 165.88% 100.00%
NP to SH -3,537 13,425 12,699 9,630 22,083 11,535 6,954 - QoQ % -126.35% 5.72% 31.87% -56.39% 91.44% 65.88% - Horiz. % -50.86% 193.05% 182.61% 138.48% 317.56% 165.88% 100.00%
Tax Rate - % 13.95 % 16.78 % 16.60 % 21.60 % 16.03 % 25.08 % - QoQ % 0.00% -16.87% 1.08% -23.15% 34.75% -36.08% - Horiz. % 0.00% 55.62% 66.91% 66.19% 86.12% 63.92% 100.00%
Total Cost 56,590 139,067 152,836 174,029 194,635 121,273 114,225 -37.31% QoQ % -59.31% -9.01% -12.18% -10.59% 60.49% 6.17% - Horiz. % 49.54% 121.75% 133.80% 152.36% 170.40% 106.17% 100.00%
Net Worth 450,770 462,217 445,497 434,236 436,794 387,796 378,953 12.23% QoQ % -2.48% 3.75% 2.59% -0.59% 12.63% 2.33% - Horiz. % 118.95% 121.97% 117.56% 114.59% 115.26% 102.33% 100.00%
Dividend 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 10,598 - - 2,649 9,600 9,315 - - QoQ % 0.00% 0.00% 0.00% -72.40% 3.05% 0.00% - Horiz. % 113.77% 0.00% 0.00% 28.44% 103.05% 100.00% -
Div Payout % - % - % - % 27.52 % 43.47 % 80.76 % - % - QoQ % 0.00% 0.00% 0.00% -36.69% -46.17% 0.00% - Horiz. % 0.00% 0.00% 0.00% 34.08% 53.83% 100.00% -
Equity 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 450,770 462,217 445,497 434,236 436,794 387,796 378,953 12.23% QoQ % -2.48% 3.75% 2.59% -0.59% 12.63% 2.33% - Horiz. % 118.95% 121.97% 117.56% 114.59% 115.26% 102.33% 100.00%
NOSH 264,972 264,972 264,972 264,972 240,010 232,897 230,619 9.67% QoQ % 0.00% 0.00% 0.00% 10.40% 3.05% 0.99% - Horiz. % 114.90% 114.90% 114.90% 114.90% 104.07% 100.99% 100.00%
Ratio Analysis 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin -6.67 % 8.80 % 7.67 % 5.24 % 10.19 % 8.69 % 5.74 % - QoQ % -175.80% 14.73% 46.37% -48.58% 17.26% 51.39% - Horiz. % -116.20% 153.31% 133.62% 91.29% 177.53% 151.39% 100.00%
ROE -0.78 % 2.90 % 2.85 % 2.22 % 5.06 % 2.97 % 1.84 % - QoQ % -126.90% 1.75% 28.38% -56.13% 70.37% 61.41% - Horiz. % -42.39% 157.61% 154.89% 120.65% 275.00% 161.41% 100.00%
Per Share 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 20.02 57.55 62.47 69.31 90.30 57.02 52.55 -47.35% QoQ % -65.21% -7.88% -9.87% -23.24% 58.37% 8.51% - Horiz. % 38.10% 109.51% 118.88% 131.89% 171.84% 108.51% 100.00%
EPS -1.34 5.07 4.79 3.63 9.20 5.00 3.02 - QoQ % -126.43% 5.85% 31.96% -60.54% 84.00% 65.56% - Horiz. % -44.37% 167.88% 158.61% 120.20% 304.64% 165.56% 100.00%
DPS 4.00 0.00 0.00 1.00 4.00 4.00 0.00 - QoQ % 0.00% 0.00% 0.00% -75.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 25.00% 100.00% 100.00% -
NAPS 1.7012 1.7444 1.6813 1.6388 1.8199 1.6651 1.6432 2.33% QoQ % -2.48% 3.75% 2.59% -9.95% 9.30% 1.33% - Horiz. % 103.53% 106.16% 102.32% 99.73% 110.75% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 19.06 54.79 59.48 65.99 77.87 47.72 43.54 -42.26% QoQ % -65.21% -7.89% -9.87% -15.26% 63.18% 9.60% - Horiz. % 43.78% 125.84% 136.61% 151.56% 178.85% 109.60% 100.00%
EPS -1.27 4.82 4.56 3.46 7.93 4.14 2.50 - QoQ % -126.35% 5.70% 31.79% -56.37% 91.55% 65.60% - Horiz. % -50.80% 192.80% 182.40% 138.40% 317.20% 165.60% 100.00%
DPS 3.81 0.00 0.00 0.95 3.45 3.35 0.00 - QoQ % 0.00% 0.00% 0.00% -72.46% 2.99% 0.00% - Horiz. % 113.73% 0.00% 0.00% 28.36% 102.99% 100.00% -
NAPS 1.6197 1.6609 1.6008 1.5603 1.5695 1.3934 1.3617 12.23% QoQ % -2.48% 3.75% 2.60% -0.59% 12.64% 2.33% - Horiz. % 118.95% 121.97% 117.56% 114.58% 115.26% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.4600 1.3500 1.6000 1.5800 1.7700 1.2000 0.9450 -
P/RPS 7.29 2.35 2.56 2.28 1.96 2.10 1.80 153.43% QoQ % 210.21% -8.20% 12.28% 16.33% -6.67% 16.67% - Horiz. % 405.00% 130.56% 142.22% 126.67% 108.89% 116.67% 100.00%
P/EPS -109.37 26.65 33.38 43.47 19.24 24.23 31.34 - QoQ % -510.39% -20.16% -23.21% 125.94% -20.59% -22.69% - Horiz. % -348.98% 85.04% 106.51% 138.70% 61.39% 77.31% 100.00%
EY -0.91 3.75 3.00 2.30 5.20 4.13 3.19 - QoQ % -124.27% 25.00% 30.43% -55.77% 25.91% 29.47% - Horiz. % -28.53% 117.55% 94.04% 72.10% 163.01% 129.47% 100.00%
DY 2.74 0.00 0.00 0.63 2.26 3.33 0.00 - QoQ % 0.00% 0.00% 0.00% -72.12% -32.13% 0.00% - Horiz. % 82.28% 0.00% 0.00% 18.92% 67.87% 100.00% -
P/NAPS 0.86 0.77 0.95 0.96 0.97 0.72 0.58 29.94% QoQ % 11.69% -18.95% -1.04% -1.03% 34.72% 24.14% - Horiz. % 148.28% 132.76% 163.79% 165.52% 167.24% 124.14% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 30/12/21 28/09/21 - 25/03/21 23/12/20 15/09/20 23/06/20 -
Price 1.3600 1.4200 1.3900 1.6900 1.7800 1.3800 1.0400 -
P/RPS 6.79 2.47 2.22 2.44 1.97 2.42 1.98 126.90% QoQ % 174.90% 11.26% -9.02% 23.86% -18.60% 22.22% - Horiz. % 342.93% 124.75% 112.12% 123.23% 99.49% 122.22% 100.00%
P/EPS -101.88 28.03 29.00 46.50 19.35 27.86 34.49 - QoQ % -463.47% -3.34% -37.63% 140.31% -30.55% -19.22% - Horiz. % -295.39% 81.27% 84.08% 134.82% 56.10% 80.78% 100.00%
EY -0.98 3.57 3.45 2.15 5.17 3.59 2.90 - QoQ % -127.45% 3.48% 60.47% -58.41% 44.01% 23.79% - Horiz. % -33.79% 123.10% 118.97% 74.14% 178.28% 123.79% 100.00%
DY 2.94 0.00 0.00 0.59 2.25 2.90 0.00 - QoQ % 0.00% 0.00% 0.00% -73.78% -22.41% 0.00% - Horiz. % 101.38% 0.00% 0.00% 20.34% 77.59% 100.00% -
P/NAPS 0.80 0.81 0.83 1.03 0.98 0.83 0.63 17.21% QoQ % -1.23% -2.41% -19.42% 5.10% 18.07% 31.75% - Horiz. % 126.98% 128.57% 131.75% 163.49% 155.56% 131.75% 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
1Q2021.pdf 
