[POHUAT] QoQ Quarter Result on 2023-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 105,936 107,385 95,256 119,533 167,324 166,524 186,342 -31.30% QoQ % -1.35% 12.73% -20.31% -28.56% 0.48% -10.64% - Horiz. % 56.85% 57.63% 51.12% 64.15% 89.79% 89.36% 100.00%
PBT 15,078 5,682 6,054 8,757 32,132 26,726 27,062 -32.22% QoQ % 165.36% -6.14% -30.87% -72.75% 20.23% -1.24% - Horiz. % 55.72% 21.00% 22.37% 32.36% 118.73% 98.76% 100.00%
Tax -4,289 -843 -1,797 -1,931 -8,556 -4,682 -3,982 5.06% QoQ % -408.78% 53.09% 6.94% 77.43% -82.74% -17.58% - Horiz. % 107.71% 21.17% 45.13% 48.49% 214.87% 117.58% 100.00%
NP 10,789 4,839 4,257 6,826 23,576 22,044 23,080 -39.68% QoQ % 122.96% 13.67% -37.64% -71.05% 6.95% -4.49% - Horiz. % 46.75% 20.97% 18.44% 29.58% 102.15% 95.51% 100.00%
NP to SH 10,789 4,839 4,257 6,826 23,576 22,044 23,080 -39.68% QoQ % 122.96% 13.67% -37.64% -71.05% 6.95% -4.49% - Horiz. % 46.75% 20.97% 18.44% 29.58% 102.15% 95.51% 100.00%
Tax Rate 28.45 % 14.84 % 29.68 % 22.05 % 26.63 % 17.52 % 14.71 % 55.05% QoQ % 91.71% -50.00% 34.60% -17.20% 52.00% 19.10% - Horiz. % 193.41% 100.88% 201.77% 149.90% 181.03% 119.10% 100.00%
Total Cost 95,147 102,546 90,999 112,707 143,748 144,480 163,262 -30.16% QoQ % -7.22% 12.69% -19.26% -21.59% -0.51% -11.50% - Horiz. % 58.28% 62.81% 55.74% 69.03% 88.05% 88.50% 100.00%
Net Worth 535,004 524,591 526,790 518,815 521,809 510,839 491,337 5.82% QoQ % 1.99% -0.42% 1.54% -0.57% 2.15% 3.97% - Horiz. % 108.89% 106.77% 107.22% 105.59% 106.20% 103.97% 100.00%
Dividend 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 5,299 5,299 7,949 - 10,598 5,299 5,299 - QoQ % 0.00% -33.33% 0.00% 0.00% 100.00% 0.00% - Horiz. % 100.00% 100.00% 150.00% 0.00% 200.00% 100.00% 100.00%
Div Payout % 49.12 % 109.52 % 186.73 % - % 44.96 % 24.04 % 22.96 % 65.80% QoQ % -55.15% -41.35% 0.00% 0.00% 87.02% 4.70% - Horiz. % 213.94% 477.00% 813.28% 0.00% 195.82% 104.70% 100.00%
Equity 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 535,004 524,591 526,790 518,815 521,809 510,839 491,337 5.82% QoQ % 1.99% -0.42% 1.54% -0.57% 2.15% 3.97% - Horiz. % 108.89% 106.77% 107.22% 105.59% 106.20% 103.97% 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 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 10.18 % 4.51 % 4.47 % 5.71 % 14.09 % 13.24 % 12.39 % -12.24% QoQ % 125.72% 0.89% -21.72% -59.47% 6.42% 6.86% - Horiz. % 82.16% 36.40% 36.08% 46.09% 113.72% 106.86% 100.00%
ROE 2.02 % 0.92 % 0.81 % 1.32 % 4.52 % 4.32 % 4.70 % -42.96% QoQ % 119.57% 13.58% -38.64% -70.80% 4.63% -8.09% - Horiz. % 42.98% 19.57% 17.23% 28.09% 96.17% 91.91% 100.00%
Per Share 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 39.98 40.53 35.95 45.11 63.15 62.85 70.33 -31.31% QoQ % -1.36% 12.74% -20.31% -28.57% 0.48% -10.64% - Horiz. % 56.85% 57.63% 51.12% 64.14% 89.79% 89.36% 100.00%
EPS 4.07 1.83 1.61 2.58 8.90 8.32 8.71 -39.70% QoQ % 122.40% 13.66% -37.60% -71.01% 6.97% -4.48% - Horiz. % 46.73% 21.01% 18.48% 29.62% 102.18% 95.52% 100.00%
DPS 2.00 2.00 3.00 0.00 4.00 2.00 2.00 - QoQ % 0.00% -33.33% 0.00% 0.00% 100.00% 0.00% - Horiz. % 100.00% 100.00% 150.00% 0.00% 200.00% 100.00% 100.00%
NAPS 2.0191 1.9798 1.9881 1.9580 1.9693 1.9279 1.8543 5.82% QoQ % 1.99% -0.42% 1.54% -0.57% 2.15% 3.97% - Horiz. % 108.89% 106.77% 107.22% 105.59% 106.20% 103.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 38.07 38.59 34.23 42.95 60.12 59.84 66.96 -31.30% QoQ % -1.35% 12.74% -20.30% -28.56% 0.47% -10.63% - Horiz. % 56.85% 57.63% 51.12% 64.14% 89.78% 89.37% 100.00%
EPS 3.88 1.74 1.53 2.45 8.47 7.92 8.29 -39.63% QoQ % 122.99% 13.73% -37.55% -71.07% 6.94% -4.46% - Horiz. % 46.80% 20.99% 18.46% 29.55% 102.17% 95.54% 100.00%
DPS 1.90 1.90 2.86 0.00 3.81 1.90 1.90 - QoQ % 0.00% -33.57% 0.00% 0.00% 100.53% 0.00% - Horiz. % 100.00% 100.00% 150.53% 0.00% 200.53% 100.00% 100.00%
NAPS 1.9224 1.8850 1.8929 1.8642 1.8750 1.8356 1.7655 5.82% QoQ % 1.98% -0.42% 1.54% -0.58% 2.15% 3.97% - Horiz. % 108.89% 106.77% 107.22% 105.59% 106.20% 103.97% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 1.3900 1.2900 1.3000 1.3800 1.3600 1.3500 1.5500 -
P/RPS 3.48 3.18 3.62 3.06 2.15 2.15 2.20 35.65% QoQ % 9.43% -12.15% 18.30% 42.33% 0.00% -2.27% - Horiz. % 158.18% 144.55% 164.55% 139.09% 97.73% 97.73% 100.00%
P/EPS 34.14 70.64 80.92 53.57 15.29 16.23 17.79 54.24% QoQ % -51.67% -12.70% 51.05% 250.36% -5.79% -8.77% - Horiz. % 191.91% 397.08% 454.86% 301.12% 85.95% 91.23% 100.00%
EY 2.93 1.42 1.24 1.87 6.54 6.16 5.62 -35.15% QoQ % 106.34% 14.52% -33.69% -71.41% 6.17% 9.61% - Horiz. % 52.14% 25.27% 22.06% 33.27% 116.37% 109.61% 100.00%
DY 1.44 1.55 2.31 0.00 2.94 1.48 1.29 7.59% QoQ % -7.10% -32.90% 0.00% 0.00% 98.65% 14.73% - Horiz. % 111.63% 120.16% 179.07% 0.00% 227.91% 114.73% 100.00%
P/NAPS 0.69 0.65 0.65 0.70 0.69 0.70 0.84 -12.26% QoQ % 6.15% 0.00% -7.14% 1.45% -1.43% -16.67% - Horiz. % 82.14% 77.38% 77.38% 83.33% 82.14% 83.33% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 14/12/23 26/09/23 26/06/23 17/03/23 - 29/09/22 28/06/22 -
Price 1.3600 1.3000 1.2700 1.3600 1.3700 1.3800 1.3700 -
P/RPS 3.40 3.21 3.53 3.01 2.17 2.20 1.95 44.72% QoQ % 5.92% -9.07% 17.28% 38.71% -1.36% 12.82% - Horiz. % 174.36% 164.62% 181.03% 154.36% 111.28% 112.82% 100.00%
P/EPS 33.40 71.18 79.05 52.79 15.40 16.59 15.73 64.97% QoQ % -53.08% -9.96% 49.74% 242.79% -7.17% 5.47% - Horiz. % 212.33% 452.51% 502.54% 335.60% 97.90% 105.47% 100.00%
EY 2.99 1.40 1.27 1.89 6.49 6.03 6.36 -39.46% QoQ % 113.57% 10.24% -32.80% -70.88% 7.63% -5.19% - Horiz. % 47.01% 22.01% 19.97% 29.72% 102.04% 94.81% 100.00%
DY 1.47 1.54 2.36 0.00 2.92 1.45 1.46 0.45% QoQ % -4.55% -34.75% 0.00% 0.00% 101.38% -0.68% - Horiz. % 100.68% 105.48% 161.64% 0.00% 200.00% 99.32% 100.00%
P/NAPS 0.67 0.66 0.64 0.69 0.70 0.72 0.74 -6.39% QoQ % 1.52% 3.13% -7.25% -1.43% -2.78% -2.70% - Horiz. % 90.54% 89.19% 86.49% 93.24% 94.59% 97.30% 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
1Q2023.pdf 
