[POHUAT] QoQ Quarter Result on 2021-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 186,342 182,962 53,053 152,492 165,535 183,659 216,718 -9.60% QoQ % 1.85% 244.87% -65.21% -7.88% -9.87% -15.25% - Horiz. % 85.98% 84.42% 24.48% 70.36% 76.38% 84.75% 100.00%
PBT 27,062 20,529 -5,031 15,601 15,260 11,547 28,168 -2.64% QoQ % 31.82% 508.05% -132.25% 2.23% 32.16% -59.01% - Horiz. % 96.07% 72.88% -17.86% 55.39% 54.17% 40.99% 100.00%
Tax -3,982 -5,176 1,494 -2,176 -2,561 -1,917 -6,085 -24.68% QoQ % 23.07% -446.45% 168.66% 15.03% -33.59% 68.50% - Horiz. % 65.44% 85.06% -24.55% 35.76% 42.09% 31.50% 100.00%
NP 23,080 15,353 -3,537 13,425 12,699 9,630 22,083 3.00% QoQ % 50.33% 534.07% -126.35% 5.72% 31.87% -56.39% - Horiz. % 104.51% 69.52% -16.02% 60.79% 57.51% 43.61% 100.00%
NP to SH 23,080 15,353 -3,537 13,425 12,699 9,630 22,083 3.00% QoQ % 50.33% 534.07% -126.35% 5.72% 31.87% -56.39% - Horiz. % 104.51% 69.52% -16.02% 60.79% 57.51% 43.61% 100.00%
Tax Rate 14.71 % 25.21 % - % 13.95 % 16.78 % 16.60 % 21.60 % -22.65% QoQ % -41.65% 0.00% 0.00% -16.87% 1.08% -23.15% - Horiz. % 68.10% 116.71% 0.00% 64.58% 77.69% 76.85% 100.00%
Total Cost 163,262 167,609 56,590 139,067 152,836 174,029 194,635 -11.09% QoQ % -2.59% 196.18% -59.31% -9.01% -12.18% -10.59% - Horiz. % 83.88% 86.11% 29.07% 71.45% 78.52% 89.41% 100.00%
Net Worth 491,337 467,728 450,770 462,217 445,497 434,236 436,794 8.18% QoQ % 5.05% 3.76% -2.48% 3.75% 2.59% -0.59% - Horiz. % 112.49% 107.08% 103.20% 105.82% 101.99% 99.41% 100.00%
Dividend 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 5,299 - 10,598 - - 2,649 9,600 -32.78% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -72.40% - Horiz. % 55.20% 0.00% 110.40% 0.00% 0.00% 27.60% 100.00%
Div Payout % 22.96 % - % - % - % - % 27.52 % 43.47 % -34.73% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -36.69% - Horiz. % 52.82% 0.00% 0.00% 0.00% 0.00% 63.31% 100.00%
Equity 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 491,337 467,728 450,770 462,217 445,497 434,236 436,794 8.18% QoQ % 5.05% 3.76% -2.48% 3.75% 2.59% -0.59% - Horiz. % 112.49% 107.08% 103.20% 105.82% 101.99% 99.41% 100.00%
NOSH 264,972 264,972 264,972 264,972 264,972 264,972 240,010 6.84% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.40% - Horiz. % 110.40% 110.40% 110.40% 110.40% 110.40% 110.40% 100.00%
Ratio Analysis 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 12.39 % 8.39 % -6.67 % 8.80 % 7.67 % 5.24 % 10.19 % 13.96% QoQ % 47.68% 225.79% -175.80% 14.73% 46.37% -48.58% - Horiz. % 121.59% 82.34% -65.46% 86.36% 75.27% 51.42% 100.00%
ROE 4.70 % 3.28 % -0.78 % 2.90 % 2.85 % 2.22 % 5.06 % -4.81% QoQ % 43.29% 520.51% -126.90% 1.75% 28.38% -56.13% - Horiz. % 92.89% 64.82% -15.42% 57.31% 56.32% 43.87% 100.00%
Per Share 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 70.33 69.05 20.02 57.55 62.47 69.31 90.30 -15.39% QoQ % 1.85% 244.91% -65.21% -7.88% -9.87% -23.24% - Horiz. % 77.88% 76.47% 22.17% 63.73% 69.18% 76.76% 100.00%
EPS 8.71 5.79 -1.34 5.07 4.79 3.63 9.20 -3.59% QoQ % 50.43% 532.09% -126.43% 5.85% 31.96% -60.54% - Horiz. % 94.67% 62.93% -14.57% 55.11% 52.07% 39.46% 100.00%
DPS 2.00 0.00 4.00 0.00 0.00 1.00 4.00 -37.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -75.00% - Horiz. % 50.00% 0.00% 100.00% 0.00% 0.00% 25.00% 100.00%
NAPS 1.8543 1.7652 1.7012 1.7444 1.6813 1.6388 1.8199 1.26% QoQ % 5.05% 3.76% -2.48% 3.75% 2.59% -9.95% - Horiz. % 101.89% 96.99% 93.48% 95.85% 92.38% 90.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 66.96 65.74 19.06 54.79 59.48 65.99 77.87 -9.60% QoQ % 1.86% 244.91% -65.21% -7.89% -9.87% -15.26% - Horiz. % 85.99% 84.42% 24.48% 70.36% 76.38% 84.74% 100.00%
EPS 8.29 5.52 -1.27 4.82 4.56 3.46 7.93 3.01% QoQ % 50.18% 534.65% -126.35% 5.70% 31.79% -56.37% - Horiz. % 104.54% 69.61% -16.02% 60.78% 57.50% 43.63% 100.00%
DPS 1.90 0.00 3.81 0.00 0.00 0.95 3.45 -32.89% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -72.46% - Horiz. % 55.07% 0.00% 110.43% 0.00% 0.00% 27.54% 100.00%
NAPS 1.7655 1.6807 1.6197 1.6609 1.6008 1.5603 1.5695 8.18% QoQ % 5.05% 3.77% -2.48% 3.75% 2.60% -0.59% - Horiz. % 112.49% 107.09% 103.20% 105.82% 101.99% 99.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.5500 1.3600 1.4600 1.3500 1.6000 1.5800 1.7700 -
P/RPS 2.20 1.97 7.29 2.35 2.56 2.28 1.96 8.03% QoQ % 11.68% -72.98% 210.21% -8.20% 12.28% 16.33% - Horiz. % 112.24% 100.51% 371.94% 119.90% 130.61% 116.33% 100.00%
P/EPS 17.79 23.47 -109.37 26.65 33.38 43.47 19.24 -5.10% QoQ % -24.20% 121.46% -510.39% -20.16% -23.21% 125.94% - Horiz. % 92.46% 121.99% -568.45% 138.51% 173.49% 225.94% 100.00%
EY 5.62 4.26 -0.91 3.75 3.00 2.30 5.20 5.33% QoQ % 31.92% 568.13% -124.27% 25.00% 30.43% -55.77% - Horiz. % 108.08% 81.92% -17.50% 72.12% 57.69% 44.23% 100.00%
DY 1.29 0.00 2.74 0.00 0.00 0.63 2.26 -31.26% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -72.12% - Horiz. % 57.08% 0.00% 121.24% 0.00% 0.00% 27.88% 100.00%
P/NAPS 0.84 0.77 0.86 0.77 0.95 0.96 0.97 -9.17% QoQ % 9.09% -10.47% 11.69% -18.95% -1.04% -1.03% - Horiz. % 86.60% 79.38% 88.66% 79.38% 97.94% 98.97% 100.00%
Price Multiplier on Announcement Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 24/03/22 30/12/21 28/09/21 - 25/03/21 23/12/20 -
Price 1.3700 1.3900 1.3600 1.4200 1.3900 1.6900 1.7800 -
P/RPS 1.95 2.01 6.79 2.47 2.22 2.44 1.97 -0.68% QoQ % -2.99% -70.40% 174.90% 11.26% -9.02% 23.86% - Horiz. % 98.98% 102.03% 344.67% 125.38% 112.69% 123.86% 100.00%
P/EPS 15.73 23.99 -101.88 28.03 29.00 46.50 19.35 -12.93% QoQ % -34.43% 123.55% -463.47% -3.34% -37.63% 140.31% - Horiz. % 81.29% 123.98% -526.51% 144.86% 149.87% 240.31% 100.00%
EY 6.36 4.17 -0.98 3.57 3.45 2.15 5.17 14.85% QoQ % 52.52% 525.51% -127.45% 3.48% 60.47% -58.41% - Horiz. % 123.02% 80.66% -18.96% 69.05% 66.73% 41.59% 100.00%
DY 1.46 0.00 2.94 0.00 0.00 0.59 2.25 -25.11% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -73.78% - Horiz. % 64.89% 0.00% 130.67% 0.00% 0.00% 26.22% 100.00%
P/NAPS 0.74 0.79 0.80 0.81 0.83 1.03 0.98 -17.12% QoQ % -6.33% -1.25% -1.23% -2.41% -19.42% 5.10% - Horiz. % 75.51% 80.61% 81.63% 82.65% 84.69% 105.10% 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
3Q2021.pdf 
