[POHUAT] QoQ Quarter Result on 2019-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 121,179 188,801 192,081 164,845 147,013 197,058 189,508 -25.80% QoQ % -35.82% -1.71% 16.52% 12.13% -25.40% 3.98% - Horiz. % 63.94% 99.63% 101.36% 86.99% 77.58% 103.98% 100.00%
PBT 9,282 14,303 19,903 13,813 11,972 18,448 26,369 -50.18% QoQ % -35.10% -28.14% 44.09% 15.38% -35.10% -30.04% - Horiz. % 35.20% 54.24% 75.48% 52.38% 45.40% 69.96% 100.00%
Tax -2,328 -2,964 -5,067 -2,545 -2,438 -3,187 -5,237 -41.78% QoQ % 21.46% 41.50% -99.10% -4.39% 23.50% 39.14% - Horiz. % 44.45% 56.60% 96.75% 48.60% 46.55% 60.86% 100.00%
NP 6,954 11,339 14,836 11,268 9,534 15,261 21,132 -52.37% QoQ % -38.67% -23.57% 31.66% 18.19% -37.53% -27.78% - Horiz. % 32.91% 53.66% 70.21% 53.32% 45.12% 72.22% 100.00%
NP to SH 6,954 11,339 14,831 11,269 9,535 15,263 20,860 -51.95% QoQ % -38.67% -23.55% 31.61% 18.19% -37.53% -26.83% - Horiz. % 33.34% 54.36% 71.10% 54.02% 45.71% 73.17% 100.00%
Tax Rate 25.08 % 20.72 % 25.46 % 18.42 % 20.36 % 17.28 % 19.86 % 16.85% QoQ % 21.04% -18.62% 38.22% -9.53% 17.82% -12.99% - Horiz. % 126.28% 104.33% 128.20% 92.75% 102.52% 87.01% 100.00%
Total Cost 114,225 177,462 177,245 153,577 137,479 181,797 168,376 -22.81% QoQ % -35.63% 0.12% 15.41% 11.71% -24.38% 7.97% - Horiz. % 67.84% 105.40% 105.27% 91.21% 81.65% 107.97% 100.00%
Net Worth 378,953 368,090 368,956 345,746 336,757 330,033 316,985 12.65% QoQ % 2.95% -0.23% 6.71% 2.67% 2.04% 4.12% - Horiz. % 119.55% 116.12% 116.40% 109.07% 106.24% 104.12% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - 2,302 4,526 4,426 4,406 - 4,391 - QoQ % 0.00% -49.13% 2.26% 0.45% 0.00% 0.00% - Horiz. % 0.00% 52.44% 103.07% 100.80% 100.34% 0.00% 100.00%
Div Payout % - % 20.31 % 30.52 % 39.28 % 46.21 % - % 21.05 % - QoQ % 0.00% -33.45% -22.30% -15.00% 0.00% 0.00% - Horiz. % 0.00% 96.48% 144.99% 186.60% 219.52% 0.00% 100.00%
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 378,953 368,090 368,956 345,746 336,757 330,033 316,985 12.65% QoQ % 2.95% -0.23% 6.71% 2.67% 2.04% 4.12% - Horiz. % 119.55% 116.12% 116.40% 109.07% 106.24% 104.12% 100.00%
NOSH 230,619 230,258 226,312 221,320 220,319 219,905 219,565 3.33% QoQ % 0.16% 1.74% 2.26% 0.45% 0.19% 0.15% - Horiz. % 105.03% 104.87% 103.07% 100.80% 100.34% 100.15% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 5.74 % 6.01 % 7.72 % 6.84 % 6.49 % 7.74 % 11.15 % -35.79% QoQ % -4.49% -22.15% 12.87% 5.39% -16.15% -30.58% - Horiz. % 51.48% 53.90% 69.24% 61.35% 58.21% 69.42% 100.00%
ROE 1.84 % 3.08 % 4.02 % 3.26 % 2.83 % 4.62 % 6.58 % -57.27% QoQ % -40.26% -23.38% 23.31% 15.19% -38.74% -29.79% - Horiz. % 27.96% 46.81% 61.09% 49.54% 43.01% 70.21% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 52.55 82.00 84.87 74.48 66.73 89.61 86.31 -28.19% QoQ % -35.91% -3.38% 13.95% 11.61% -25.53% 3.82% - Horiz. % 60.89% 95.01% 98.33% 86.29% 77.31% 103.82% 100.00%
EPS 3.02 4.92 6.55 5.09 4.33 6.94 9.50 -53.45% QoQ % -38.62% -24.89% 28.68% 17.55% -37.61% -26.95% - Horiz. % 31.79% 51.79% 68.95% 53.58% 45.58% 73.05% 100.00%
DPS 0.00 1.00 2.00 2.00 2.00 0.00 2.00 - QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.6432 1.5986 1.6303 1.5622 1.5285 1.5008 1.4437 9.02% QoQ % 2.79% -1.94% 4.36% 2.20% 1.85% 3.96% - Horiz. % 113.82% 110.73% 112.93% 108.21% 105.87% 103.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 264,858 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 45.75 71.28 72.52 62.24 55.51 74.40 71.55 -25.80% QoQ % -35.82% -1.71% 16.52% 12.12% -25.39% 3.98% - Horiz. % 63.94% 99.62% 101.36% 86.99% 77.58% 103.98% 100.00%
EPS 2.63 4.28 5.60 4.25 3.60 5.76 7.88 -51.92% QoQ % -38.55% -23.57% 31.76% 18.06% -37.50% -26.90% - Horiz. % 33.38% 54.31% 71.07% 53.93% 45.69% 73.10% 100.00%
DPS 0.00 0.87 1.71 1.67 1.66 0.00 1.66 - QoQ % 0.00% -49.12% 2.40% 0.60% 0.00% 0.00% - Horiz. % 0.00% 52.41% 103.01% 100.60% 100.00% 0.00% 100.00%
NAPS 1.4308 1.3898 1.3930 1.3054 1.2715 1.2461 1.1968 12.66% QoQ % 2.95% -0.23% 6.71% 2.67% 2.04% 4.12% - Horiz. % 119.55% 116.13% 116.39% 109.07% 106.24% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.9450 1.3500 1.5100 1.5000 1.5400 1.5100 1.4600 -
P/RPS 1.80 1.65 1.78 2.01 2.31 1.69 1.69 4.30% QoQ % 9.09% -7.30% -11.44% -12.99% 36.69% 0.00% - Horiz. % 106.51% 97.63% 105.33% 118.93% 136.69% 100.00% 100.00%
P/EPS 31.34 27.41 23.04 29.46 35.58 21.76 15.37 60.87% QoQ % 14.34% 18.97% -21.79% -17.20% 63.51% 41.57% - Horiz. % 203.90% 178.33% 149.90% 191.67% 231.49% 141.57% 100.00%
EY 3.19 3.65 4.34 3.39 2.81 4.60 6.51 -37.87% QoQ % -12.60% -15.90% 28.02% 20.64% -38.91% -29.34% - Horiz. % 49.00% 56.07% 66.67% 52.07% 43.16% 70.66% 100.00%
DY 0.00 0.74 1.32 1.33 1.30 0.00 1.37 - QoQ % 0.00% -43.94% -0.75% 2.31% 0.00% 0.00% - Horiz. % 0.00% 54.01% 96.35% 97.08% 94.89% 0.00% 100.00%
P/NAPS 0.58 0.84 0.93 0.96 1.01 1.01 1.01 -30.94% QoQ % -30.95% -9.68% -3.12% -4.95% 0.00% 0.00% - Horiz. % 57.43% 83.17% 92.08% 95.05% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 23/06/20 26/03/20 31/12/19 20/09/19 27/06/19 15/03/19 12/12/18 -
Price 1.0400 0.7800 1.5200 1.5700 1.5600 1.6000 1.4800 -
P/RPS 1.98 0.95 1.79 2.11 2.34 1.79 1.71 10.28% QoQ % 108.42% -46.93% -15.17% -9.83% 30.73% 4.68% - Horiz. % 115.79% 55.56% 104.68% 123.39% 136.84% 104.68% 100.00%
P/EPS 34.49 15.84 23.19 30.83 36.05 23.05 15.58 69.94% QoQ % 117.74% -31.69% -24.78% -14.48% 56.40% 47.95% - Horiz. % 221.37% 101.67% 148.84% 197.88% 231.39% 147.95% 100.00%
EY 2.90 6.31 4.31 3.24 2.77 4.34 6.42 -41.16% QoQ % -54.04% 46.40% 33.02% 16.97% -36.18% -32.40% - Horiz. % 45.17% 98.29% 67.13% 50.47% 43.15% 67.60% 100.00%
DY 0.00 1.28 1.32 1.27 1.28 0.00 1.35 - QoQ % 0.00% -3.03% 3.94% -0.78% 0.00% 0.00% - Horiz. % 0.00% 94.81% 97.78% 94.07% 94.81% 0.00% 100.00%
P/NAPS 0.63 0.49 0.93 1.00 1.02 1.07 1.03 -27.97% QoQ % 28.57% -47.31% -7.00% -1.96% -4.67% 3.88% - Horiz. % 61.17% 47.57% 90.29% 97.09% 99.03% 103.88% 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