[POHUAT] QoQ Quarter Result on 2015-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 125,647 106,464 151,058 140,179 112,497 96,164 105,093 12.66% QoQ % 18.02% -29.52% 7.76% 24.61% 16.98% -8.50% - Horiz. % 119.56% 101.30% 143.74% 133.39% 107.05% 91.50% 100.00%
PBT 12,239 5,458 16,219 19,887 12,153 5,333 10,000 14.43% QoQ % 124.24% -66.35% -18.44% 63.64% 127.88% -46.67% - Horiz. % 122.39% 54.58% 162.19% 198.87% 121.53% 53.33% 100.00%
Tax -2,283 -1,684 -2,188 -4,303 -1,662 -919 -1,911 12.60% QoQ % -35.57% 23.03% 49.15% -158.90% -80.85% 51.91% - Horiz. % 119.47% 88.12% 114.50% 225.17% 86.97% 48.09% 100.00%
NP 9,956 3,774 14,031 15,584 10,491 4,414 8,089 14.86% QoQ % 163.80% -73.10% -9.97% 48.55% 137.68% -45.43% - Horiz. % 123.08% 46.66% 173.46% 192.66% 129.69% 54.57% 100.00%
NP to SH 9,993 3,877 14,136 15,851 10,628 4,529 8,178 14.31% QoQ % 157.75% -72.57% -10.82% 49.14% 134.67% -44.62% - Horiz. % 122.19% 47.41% 172.85% 193.82% 129.96% 55.38% 100.00%
Tax Rate 18.65 % 30.85 % 13.49 % 21.64 % 13.68 % 17.23 % 19.11 % -1.61% QoQ % -39.55% 128.69% -37.66% 58.19% -20.60% -9.84% - Horiz. % 97.59% 161.43% 70.59% 113.24% 71.59% 90.16% 100.00%
Total Cost 115,691 102,690 137,027 124,595 102,006 91,750 97,004 12.47% QoQ % 12.66% -25.06% 9.98% 22.14% 11.18% -5.42% - Horiz. % 119.26% 105.86% 141.26% 128.44% 105.16% 94.58% 100.00%
Net Worth 226,123 216,515 221,948 213,615 196,500 189,075 185,862 13.98% QoQ % 4.44% -2.45% 3.90% 8.71% 3.93% 1.73% - Horiz. % 121.66% 116.49% 119.42% 114.93% 105.72% 101.73% 100.00%
Dividend 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 4,270 4,260 4,270 4,266 3,201 3,204 - - QoQ % 0.24% -0.24% 0.09% 33.29% -0.10% 0.00% - Horiz. % 133.27% 132.95% 133.27% 133.15% 99.90% 100.00% -
Div Payout % 42.74 % 109.89 % 30.21 % 26.92 % 30.12 % 70.75 % - % - QoQ % -61.11% 263.75% 12.22% -10.62% -57.43% 0.00% - Horiz. % 60.41% 155.32% 42.70% 38.05% 42.57% 100.00% -
Equity 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 226,123 216,515 221,948 213,615 196,500 189,075 185,862 13.98% QoQ % 4.44% -2.45% 3.90% 8.71% 3.93% 1.73% - Horiz. % 121.66% 116.49% 119.42% 114.93% 105.72% 101.73% 100.00%
NOSH 213,525 213,021 213,534 213,337 106,706 106,816 106,762 58.81% QoQ % 0.24% -0.24% 0.09% 99.93% -0.10% 0.05% - Horiz. % 200.00% 199.53% 200.01% 199.82% 99.95% 100.05% 100.00%
Ratio Analysis 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 7.92 % 3.54 % 9.29 % 11.12 % 9.33 % 4.59 % 7.70 % 1.90% QoQ % 123.73% -61.89% -16.46% 19.19% 103.27% -40.39% - Horiz. % 102.86% 45.97% 120.65% 144.42% 121.17% 59.61% 100.00%
ROE 4.42 % 1.79 % 6.37 % 7.42 % 5.41 % 2.40 % 4.40 % 0.30% QoQ % 146.93% -71.90% -14.15% 37.15% 125.42% -45.45% - Horiz. % 100.45% 40.68% 144.77% 168.64% 122.95% 54.55% 100.00%
Per Share 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 58.84 49.98 70.74 65.71 105.43 90.03 98.44 -29.06% QoQ % 17.73% -29.35% 7.65% -37.67% 17.11% -8.54% - Horiz. % 59.77% 50.77% 71.86% 66.75% 107.10% 91.46% 100.00%
EPS 4.68 1.82 6.62 7.43 9.96 4.24 7.66 -28.02% QoQ % 157.14% -72.51% -10.90% -25.40% 134.91% -44.65% - Horiz. % 61.10% 23.76% 86.42% 97.00% 130.03% 55.35% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% - Horiz. % 66.67% 66.67% 66.67% 66.67% 100.00% 100.00% -
NAPS 1.0590 1.0164 1.0394 1.0013 1.8415 1.7701 1.7409 -28.23% QoQ % 4.19% -2.21% 3.81% -45.63% 4.03% 1.68% - Horiz. % 60.83% 58.38% 59.70% 57.52% 105.78% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 45.15 38.26 54.28 50.37 40.42 34.55 37.76 12.67% QoQ % 18.01% -29.51% 7.76% 24.62% 16.99% -8.50% - Horiz. % 119.57% 101.32% 143.75% 133.40% 107.04% 91.50% 100.00%
EPS 3.59 1.39 5.08 5.70 3.82 1.63 2.94 14.26% QoQ % 158.27% -72.64% -10.88% 49.21% 134.36% -44.56% - Horiz. % 122.11% 47.28% 172.79% 193.88% 129.93% 55.44% 100.00%
DPS 1.53 1.53 1.53 1.53 1.15 1.15 0.00 - QoQ % 0.00% 0.00% 0.00% 33.04% 0.00% 0.00% - Horiz. % 133.04% 133.04% 133.04% 133.04% 100.00% 100.00% -
NAPS 0.8125 0.7780 0.7975 0.7676 0.7061 0.6794 0.6679 13.97% QoQ % 4.43% -2.45% 3.90% 8.71% 3.93% 1.72% - Horiz. % 121.65% 116.48% 119.40% 114.93% 105.72% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.4900 1.5100 1.6800 1.4900 2.8200 1.9900 1.7500 -
P/RPS 2.53 3.02 2.37 2.27 2.67 2.21 1.78 26.44% QoQ % -16.23% 27.43% 4.41% -14.98% 20.81% 24.16% - Horiz. % 142.13% 169.66% 133.15% 127.53% 150.00% 124.16% 100.00%
P/EPS 31.84 82.97 25.38 20.05 28.31 46.93 22.85 24.78% QoQ % -61.62% 226.91% 26.58% -29.18% -39.68% 105.38% - Horiz. % 139.34% 363.11% 111.07% 87.75% 123.89% 205.38% 100.00%
EY 3.14 1.21 3.94 4.99 3.53 2.13 4.38 -19.92% QoQ % 159.50% -69.29% -21.04% 41.36% 65.73% -51.37% - Horiz. % 71.69% 27.63% 89.95% 113.93% 80.59% 48.63% 100.00%
DY 1.34 1.32 1.19 1.34 1.06 1.51 0.00 - QoQ % 1.52% 10.92% -11.19% 26.42% -29.80% 0.00% - Horiz. % 88.74% 87.42% 78.81% 88.74% 70.20% 100.00% -
P/NAPS 1.41 1.49 1.62 1.49 1.53 1.12 1.01 24.94% QoQ % -5.37% -8.02% 8.72% -2.61% 36.61% 10.89% - Horiz. % 139.60% 147.52% 160.40% 147.52% 151.49% 110.89% 100.00%
Price Multiplier on Announcement Date 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 30/06/16 22/03/16 31/12/15 14/09/15 29/06/15 19/03/15 -
Price 1.5300 1.5400 1.4600 2.0500 2.9000 2.1000 2.3000 -
P/RPS 2.60 3.08 2.06 3.12 2.75 2.33 2.34 7.28% QoQ % -15.58% 49.51% -33.97% 13.45% 18.03% -0.43% - Horiz. % 111.11% 131.62% 88.03% 133.33% 117.52% 99.57% 100.00%
P/EPS 32.69 84.62 22.05 27.59 29.12 49.53 30.03 5.83% QoQ % -61.37% 283.76% -20.08% -5.25% -41.21% 64.94% - Horiz. % 108.86% 281.78% 73.43% 91.87% 96.97% 164.94% 100.00%
EY 3.06 1.18 4.53 3.62 3.43 2.02 3.33 -5.49% QoQ % 159.32% -73.95% 25.14% 5.54% 69.80% -39.34% - Horiz. % 91.89% 35.44% 136.04% 108.71% 103.00% 60.66% 100.00%
DY 1.31 1.30 1.37 0.98 1.03 1.43 0.00 - QoQ % 0.77% -5.11% 39.80% -4.85% -27.97% 0.00% - Horiz. % 91.61% 90.91% 95.80% 68.53% 72.03% 100.00% -
P/NAPS 1.44 1.52 1.40 2.05 1.57 1.19 1.32 5.98% QoQ % -5.26% 8.57% -31.71% 30.57% 31.93% -9.85% - Horiz. % 109.09% 115.15% 106.06% 155.30% 118.94% 90.15% 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
4Q2015.pdf 
