[POHUAT] QoQ Quarter Result on 2014-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 112,497 96,164 105,093 108,116 89,119 84,430 95,508 11.57% QoQ % 16.98% -8.50% -2.80% 21.32% 5.55% -11.60% - Horiz. % 117.79% 100.69% 110.04% 113.20% 93.31% 88.40% 100.00%
PBT 12,153 5,333 10,000 13,343 4,372 3,431 7,107 43.14% QoQ % 127.88% -46.67% -25.05% 205.19% 27.43% -51.72% - Horiz. % 171.00% 75.04% 140.71% 187.74% 61.52% 48.28% 100.00%
Tax -1,662 -919 -1,911 -2,400 -608 -922 -851 56.43% QoQ % -80.85% 51.91% 20.38% -294.74% 34.06% -8.34% - Horiz. % 195.30% 107.99% 224.56% 282.02% 71.45% 108.34% 100.00%
NP 10,491 4,414 8,089 10,943 3,764 2,509 6,256 41.28% QoQ % 137.68% -45.43% -26.08% 190.73% 50.02% -59.89% - Horiz. % 167.70% 70.56% 129.30% 174.92% 60.17% 40.11% 100.00%
NP to SH 10,628 4,529 8,178 11,049 3,882 2,558 6,314 41.64% QoQ % 134.67% -44.62% -25.98% 184.62% 51.76% -59.49% - Horiz. % 168.32% 71.73% 129.52% 174.99% 61.48% 40.51% 100.00%
Tax Rate 13.68 % 17.23 % 19.11 % 17.99 % 13.91 % 26.87 % 11.97 % 9.34% QoQ % -20.60% -9.84% 6.23% 29.33% -48.23% 124.48% - Horiz. % 114.29% 143.94% 159.65% 150.29% 116.21% 224.48% 100.00%
Total Cost 102,006 91,750 97,004 97,173 85,355 81,921 89,252 9.34% QoQ % 11.18% -5.42% -0.17% 13.85% 4.19% -8.21% - Horiz. % 114.29% 102.80% 108.69% 108.87% 95.63% 91.79% 100.00%
Net Worth 196,500 189,075 185,862 171,681 165,274 166,023 164,721 12.52% QoQ % 3.93% 1.73% 8.26% 3.88% -0.45% 0.79% - Horiz. % 119.29% 114.78% 112.83% 104.23% 100.34% 100.79% 100.00%
Dividend 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 3,201 3,204 - 5,337 3,217 - - - QoQ % -0.10% 0.00% 0.00% 65.91% 0.00% 0.00% - Horiz. % 99.51% 99.61% 0.00% 165.91% 100.00% - -
Div Payout % 30.12 % 70.75 % - % 48.31 % 82.87 % - % - % - QoQ % -57.43% 0.00% 0.00% -41.70% 0.00% 0.00% - Horiz. % 36.35% 85.37% 0.00% 58.30% 100.00% - -
Equity 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 196,500 189,075 185,862 171,681 165,274 166,023 164,721 12.52% QoQ % 3.93% 1.73% 8.26% 3.88% -0.45% 0.79% - Horiz. % 119.29% 114.78% 112.83% 104.23% 100.34% 100.79% 100.00%
NOSH 106,706 106,816 106,762 106,753 107,237 107,029 107,198 -0.31% QoQ % -0.10% 0.05% 0.01% -0.45% 0.19% -0.16% - Horiz. % 99.54% 99.64% 99.59% 99.58% 100.04% 99.84% 100.00%
Ratio Analysis 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.33 % 4.59 % 7.70 % 10.12 % 4.22 % 2.97 % 6.55 % 26.68% QoQ % 103.27% -40.39% -23.91% 139.81% 42.09% -54.66% - Horiz. % 142.44% 70.08% 117.56% 154.50% 64.43% 45.34% 100.00%
ROE 5.41 % 2.40 % 4.40 % 6.44 % 2.35 % 1.54 % 3.83 % 25.97% QoQ % 125.42% -45.45% -31.68% 174.04% 52.60% -59.79% - Horiz. % 141.25% 62.66% 114.88% 168.15% 61.36% 40.21% 100.00%
Per Share 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 105.43 90.03 98.44 101.28 83.10 78.88 89.09 11.92% QoQ % 17.11% -8.54% -2.80% 21.88% 5.35% -11.46% - Horiz. % 118.34% 101.06% 110.50% 113.68% 93.28% 88.54% 100.00%
EPS 9.96 4.24 7.66 10.35 3.62 2.39 5.89 42.07% QoQ % 134.91% -44.65% -25.99% 185.91% 51.46% -59.42% - Horiz. % 169.10% 71.99% 130.05% 175.72% 61.46% 40.58% 100.00%
DPS 3.00 3.00 0.00 5.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 166.67% 100.00% - -
NAPS 1.8415 1.7701 1.7409 1.6082 1.5412 1.5512 1.5366 12.86% QoQ % 4.03% 1.68% 8.25% 4.35% -0.64% 0.95% - Horiz. % 119.84% 115.20% 113.30% 104.66% 100.30% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 40.42 34.55 37.76 38.85 32.02 30.34 34.32 11.56% QoQ % 16.99% -8.50% -2.81% 21.33% 5.54% -11.60% - Horiz. % 117.77% 100.67% 110.02% 113.20% 93.30% 88.40% 100.00%
EPS 3.82 1.63 2.94 3.97 1.39 0.92 2.27 41.61% QoQ % 134.36% -44.56% -25.94% 185.61% 51.09% -59.47% - Horiz. % 168.28% 71.81% 129.52% 174.89% 61.23% 40.53% 100.00%
DPS 1.15 1.15 0.00 1.92 1.16 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 65.52% 0.00% 0.00% - Horiz. % 99.14% 99.14% 0.00% 165.52% 100.00% - -
NAPS 0.7061 0.6794 0.6679 0.6169 0.5939 0.5966 0.5919 12.52% QoQ % 3.93% 1.72% 8.27% 3.87% -0.45% 0.79% - Horiz. % 119.29% 114.78% 112.84% 104.22% 100.34% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.8200 1.9900 1.7500 1.3300 1.3300 1.2600 1.0300 -
P/RPS 2.67 2.21 1.78 1.31 1.60 1.60 1.16 74.60% QoQ % 20.81% 24.16% 35.88% -18.13% 0.00% 37.93% - Horiz. % 230.17% 190.52% 153.45% 112.93% 137.93% 137.93% 100.00%
P/EPS 28.31 46.93 22.85 12.85 36.74 52.72 17.49 37.98% QoQ % -39.68% 105.38% 77.82% -65.02% -30.31% 201.43% - Horiz. % 161.86% 268.32% 130.65% 73.47% 210.06% 301.43% 100.00%
EY 3.53 2.13 4.38 7.78 2.72 1.90 5.72 -27.58% QoQ % 65.73% -51.37% -43.70% 186.03% 43.16% -66.78% - Horiz. % 61.71% 37.24% 76.57% 136.01% 47.55% 33.22% 100.00%
DY 1.06 1.51 0.00 3.76 2.26 0.00 0.00 - QoQ % -29.80% 0.00% 0.00% 66.37% 0.00% 0.00% - Horiz. % 46.90% 66.81% 0.00% 166.37% 100.00% - -
P/NAPS 1.53 1.12 1.01 0.83 0.86 0.81 0.67 73.67% QoQ % 36.61% 10.89% 21.69% -3.49% 6.17% 20.90% - Horiz. % 228.36% 167.16% 150.75% 123.88% 128.36% 120.90% 100.00%
Price Multiplier on Announcement Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 14/09/15 29/06/15 19/03/15 24/12/14 10/09/14 18/06/14 20/03/14 -
Price 2.9000 2.1000 2.3000 1.3000 1.3900 1.2600 1.4800 -
P/RPS 2.75 2.33 2.34 1.28 1.67 1.60 1.66 40.14% QoQ % 18.03% -0.43% 82.81% -23.35% 4.37% -3.61% - Horiz. % 165.66% 140.36% 140.96% 77.11% 100.60% 96.39% 100.00%
P/EPS 29.12 49.53 30.03 12.56 38.40 52.72 25.13 10.35% QoQ % -41.21% 64.94% 139.09% -67.29% -27.16% 109.79% - Horiz. % 115.88% 197.10% 119.50% 49.98% 152.81% 209.79% 100.00%
EY 3.43 2.02 3.33 7.96 2.60 1.90 3.98 -9.46% QoQ % 69.80% -39.34% -58.17% 206.15% 36.84% -52.26% - Horiz. % 86.18% 50.75% 83.67% 200.00% 65.33% 47.74% 100.00%
DY 1.03 1.43 0.00 3.85 2.16 0.00 0.00 - QoQ % -27.97% 0.00% 0.00% 78.24% 0.00% 0.00% - Horiz. % 47.69% 66.20% 0.00% 178.24% 100.00% - -
P/NAPS 1.57 1.19 1.32 0.81 0.90 0.81 0.96 38.93% QoQ % 31.93% -9.85% 62.96% -10.00% 11.11% -15.62% - Horiz. % 163.54% 123.96% 137.50% 84.38% 93.75% 84.38% 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
4Q2014.pdf 
