[POHUAT] QoQ Quarter Result on 2022-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 167,324 166,524 186,342 182,962 53,053 152,492 165,535 0.72% QoQ % 0.48% -10.64% 1.85% 244.87% -65.21% -7.88% - Horiz. % 101.08% 100.60% 112.57% 110.53% 32.05% 92.12% 100.00%
PBT 32,132 26,726 27,062 20,529 -5,031 15,601 15,260 64.06% QoQ % 20.23% -1.24% 31.82% 508.05% -132.25% 2.23% - Horiz. % 210.56% 175.14% 177.34% 134.53% -32.97% 102.23% 100.00%
Tax -8,556 -4,682 -3,982 -5,176 1,494 -2,176 -2,561 122.99% QoQ % -82.74% -17.58% 23.07% -446.45% 168.66% 15.03% - Horiz. % 334.09% 182.82% 155.49% 202.11% -58.34% 84.97% 100.00%
NP 23,576 22,044 23,080 15,353 -3,537 13,425 12,699 50.88% QoQ % 6.95% -4.49% 50.33% 534.07% -126.35% 5.72% - Horiz. % 185.65% 173.59% 181.75% 120.90% -27.85% 105.72% 100.00%
NP to SH 23,576 22,044 23,080 15,353 -3,537 13,425 12,699 50.88% QoQ % 6.95% -4.49% 50.33% 534.07% -126.35% 5.72% - Horiz. % 185.65% 173.59% 181.75% 120.90% -27.85% 105.72% 100.00%
Tax Rate 26.63 % 17.52 % 14.71 % 25.21 % - % 13.95 % 16.78 % 35.94% QoQ % 52.00% 19.10% -41.65% 0.00% 0.00% -16.87% - Horiz. % 158.70% 104.41% 87.66% 150.24% 0.00% 83.13% 100.00%
Total Cost 143,748 144,480 163,262 167,609 56,590 139,067 152,836 -3.99% QoQ % -0.51% -11.50% -2.59% 196.18% -59.31% -9.01% - Horiz. % 94.05% 94.53% 106.82% 109.67% 37.03% 90.99% 100.00%
Net Worth 521,809 510,839 491,337 467,728 450,770 462,217 445,497 11.08% QoQ % 2.15% 3.97% 5.05% 3.76% -2.48% 3.75% - Horiz. % 117.13% 114.67% 110.29% 104.99% 101.18% 103.75% 100.00%
Dividend 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 10,598 5,299 5,299 - 10,598 - - - QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 50.00% 50.00% 0.00% 100.00% - -
Div Payout % 44.96 % 24.04 % 22.96 % - % - % - % - % - QoQ % 87.02% 4.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 195.82% 104.70% 100.00% - - - -
Equity 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 521,809 510,839 491,337 467,728 450,770 462,217 445,497 11.08% QoQ % 2.15% 3.97% 5.05% 3.76% -2.48% 3.75% - Horiz. % 117.13% 114.67% 110.29% 104.99% 101.18% 103.75% 100.00%
NOSH 264,972 264,972 264,972 264,972 264,972 264,972 264,972 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 14.09 % 13.24 % 12.39 % 8.39 % -6.67 % 8.80 % 7.67 % 49.83% QoQ % 6.42% 6.86% 47.68% 225.79% -175.80% 14.73% - Horiz. % 183.70% 172.62% 161.54% 109.39% -86.96% 114.73% 100.00%
ROE 4.52 % 4.32 % 4.70 % 3.28 % -0.78 % 2.90 % 2.85 % 35.88% QoQ % 4.63% -8.09% 43.29% 520.51% -126.90% 1.75% - Horiz. % 158.60% 151.58% 164.91% 115.09% -27.37% 101.75% 100.00%
Per Share 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 63.15 62.85 70.33 69.05 20.02 57.55 62.47 0.72% QoQ % 0.48% -10.64% 1.85% 244.91% -65.21% -7.88% - Horiz. % 101.09% 100.61% 112.58% 110.53% 32.05% 92.12% 100.00%
EPS 8.90 8.32 8.71 5.79 -1.34 5.07 4.79 50.97% QoQ % 6.97% -4.48% 50.43% 532.09% -126.43% 5.85% - Horiz. % 185.80% 173.70% 181.84% 120.88% -27.97% 105.85% 100.00%
DPS 4.00 2.00 2.00 0.00 4.00 0.00 0.00 - QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 50.00% 50.00% 0.00% 100.00% - -
NAPS 1.9693 1.9279 1.8543 1.7652 1.7012 1.7444 1.6813 11.08% QoQ % 2.15% 3.97% 5.05% 3.76% -2.48% 3.75% - Horiz. % 117.13% 114.67% 110.29% 104.99% 101.18% 103.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 60.12 59.84 66.96 65.74 19.06 54.79 59.48 0.71% QoQ % 0.47% -10.63% 1.86% 244.91% -65.21% -7.89% - Horiz. % 101.08% 100.61% 112.58% 110.52% 32.04% 92.11% 100.00%
EPS 8.47 7.92 8.29 5.52 -1.27 4.82 4.56 50.93% QoQ % 6.94% -4.46% 50.18% 534.65% -126.35% 5.70% - Horiz. % 185.75% 173.68% 181.80% 121.05% -27.85% 105.70% 100.00%
DPS 3.81 1.90 1.90 0.00 3.81 0.00 0.00 - QoQ % 100.53% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 49.87% 49.87% 0.00% 100.00% - -
NAPS 1.8750 1.8356 1.7655 1.6807 1.6197 1.6609 1.6008 11.08% QoQ % 2.15% 3.97% 5.05% 3.77% -2.48% 3.75% - Horiz. % 117.13% 114.67% 110.29% 104.99% 101.18% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.3600 1.3500 1.5500 1.3600 1.4600 1.3500 1.6000 -
P/RPS 2.15 2.15 2.20 1.97 7.29 2.35 2.56 -10.96% QoQ % 0.00% -2.27% 11.68% -72.98% 210.21% -8.20% - Horiz. % 83.98% 83.98% 85.94% 76.95% 284.77% 91.80% 100.00%
P/EPS 15.29 16.23 17.79 23.47 -109.37 26.65 33.38 -40.49% QoQ % -5.79% -8.77% -24.20% 121.46% -510.39% -20.16% - Horiz. % 45.81% 48.62% 53.30% 70.31% -327.65% 79.84% 100.00%
EY 6.54 6.16 5.62 4.26 -0.91 3.75 3.00 67.89% QoQ % 6.17% 9.61% 31.92% 568.13% -124.27% 25.00% - Horiz. % 218.00% 205.33% 187.33% 142.00% -30.33% 125.00% 100.00%
DY 2.94 1.48 1.29 0.00 2.74 0.00 0.00 - QoQ % 98.65% 14.73% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.30% 54.01% 47.08% 0.00% 100.00% - -
P/NAPS 0.69 0.70 0.84 0.77 0.86 0.77 0.95 -19.15% QoQ % -1.43% -16.67% 9.09% -10.47% 11.69% -18.95% - Horiz. % 72.63% 73.68% 88.42% 81.05% 90.53% 81.05% 100.00%
Price Multiplier on Announcement Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date - 29/09/22 28/06/22 24/03/22 30/12/21 28/09/21 - -
Price 1.3700 1.3800 1.3700 1.3900 1.3600 1.4200 1.3900 -
P/RPS 2.17 2.20 1.95 2.01 6.79 2.47 2.22 -1.50% QoQ % -1.36% 12.82% -2.99% -70.40% 174.90% 11.26% - Horiz. % 97.75% 99.10% 87.84% 90.54% 305.86% 111.26% 100.00%
P/EPS 15.40 16.59 15.73 23.99 -101.88 28.03 29.00 -34.35% QoQ % -7.17% 5.47% -34.43% 123.55% -463.47% -3.34% - Horiz. % 53.10% 57.21% 54.24% 82.72% -351.31% 96.66% 100.00%
EY 6.49 6.03 6.36 4.17 -0.98 3.57 3.45 52.21% QoQ % 7.63% -5.19% 52.52% 525.51% -127.45% 3.48% - Horiz. % 188.12% 174.78% 184.35% 120.87% -28.41% 103.48% 100.00%
DY 2.92 1.45 1.46 0.00 2.94 0.00 0.00 - QoQ % 101.38% -0.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.32% 49.32% 49.66% 0.00% 100.00% - -
P/NAPS 0.70 0.72 0.74 0.79 0.80 0.81 0.83 -10.71% QoQ % -2.78% -2.70% -6.33% -1.25% -1.23% -2.41% - Horiz. % 84.34% 86.75% 89.16% 95.18% 96.39% 97.59% 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
1Q2022.pdf 
