[POHUAT] QoQ Quarter Result on 2020-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 152,492 165,535 183,659 216,718 132,808 121,179 188,801 -13.28% QoQ % -7.88% -9.87% -15.25% 63.18% 9.60% -35.82% - Horiz. % 80.77% 87.68% 97.28% 114.79% 70.34% 64.18% 100.00%
PBT 15,601 15,260 11,547 28,168 13,737 9,282 14,303 5.97% QoQ % 2.23% 32.16% -59.01% 105.05% 48.00% -35.10% - Horiz. % 109.08% 106.69% 80.73% 196.94% 96.04% 64.90% 100.00%
Tax -2,176 -2,561 -1,917 -6,085 -2,202 -2,328 -2,964 -18.63% QoQ % 15.03% -33.59% 68.50% -176.34% 5.41% 21.46% - Horiz. % 73.41% 86.40% 64.68% 205.30% 74.29% 78.54% 100.00%
NP 13,425 12,699 9,630 22,083 11,535 6,954 11,339 11.93% QoQ % 5.72% 31.87% -56.39% 91.44% 65.88% -38.67% - Horiz. % 118.40% 111.99% 84.93% 194.75% 101.73% 61.33% 100.00%
NP to SH 13,425 12,699 9,630 22,083 11,535 6,954 11,339 11.93% QoQ % 5.72% 31.87% -56.39% 91.44% 65.88% -38.67% - Horiz. % 118.40% 111.99% 84.93% 194.75% 101.73% 61.33% 100.00%
Tax Rate 13.95 % 16.78 % 16.60 % 21.60 % 16.03 % 25.08 % 20.72 % -23.20% QoQ % -16.87% 1.08% -23.15% 34.75% -36.08% 21.04% - Horiz. % 67.33% 80.98% 80.12% 104.25% 77.36% 121.04% 100.00%
Total Cost 139,067 152,836 174,029 194,635 121,273 114,225 177,462 -15.01% QoQ % -9.01% -12.18% -10.59% 60.49% 6.17% -35.63% - Horiz. % 78.36% 86.12% 98.07% 109.68% 68.34% 64.37% 100.00%
Net Worth 462,217 445,497 434,236 436,794 387,796 378,953 368,090 16.41% QoQ % 3.75% 2.59% -0.59% 12.63% 2.33% 2.95% - Horiz. % 125.57% 121.03% 117.97% 118.66% 105.35% 102.95% 100.00%
Dividend 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - 2,649 9,600 9,315 - 2,302 - QoQ % 0.00% 0.00% -72.40% 3.05% 0.00% 0.00% - Horiz. % 0.00% 0.00% 115.08% 416.94% 404.58% 0.00% 100.00%
Div Payout % - % - % 27.52 % 43.47 % 80.76 % - % 20.31 % - QoQ % 0.00% 0.00% -36.69% -46.17% 0.00% 0.00% - Horiz. % 0.00% 0.00% 135.50% 214.03% 397.64% 0.00% 100.00%
Equity 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 462,217 445,497 434,236 436,794 387,796 378,953 368,090 16.41% QoQ % 3.75% 2.59% -0.59% 12.63% 2.33% 2.95% - Horiz. % 125.57% 121.03% 117.97% 118.66% 105.35% 102.95% 100.00%
NOSH 264,972 264,972 264,972 240,010 232,897 230,619 230,258 9.82% QoQ % 0.00% 0.00% 10.40% 3.05% 0.99% 0.16% - Horiz. % 115.08% 115.08% 115.08% 104.24% 101.15% 100.16% 100.00%
Ratio Analysis 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 8.80 % 7.67 % 5.24 % 10.19 % 8.69 % 5.74 % 6.01 % 28.98% QoQ % 14.73% 46.37% -48.58% 17.26% 51.39% -4.49% - Horiz. % 146.42% 127.62% 87.19% 169.55% 144.59% 95.51% 100.00%
ROE 2.90 % 2.85 % 2.22 % 5.06 % 2.97 % 1.84 % 3.08 % -3.94% QoQ % 1.75% 28.38% -56.13% 70.37% 61.41% -40.26% - Horiz. % 94.16% 92.53% 72.08% 164.29% 96.43% 59.74% 100.00%
Per Share 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 57.55 62.47 69.31 90.30 57.02 52.55 82.00 -21.04% QoQ % -7.88% -9.87% -23.24% 58.37% 8.51% -35.91% - Horiz. % 70.18% 76.18% 84.52% 110.12% 69.54% 64.09% 100.00%
EPS 5.07 4.79 3.63 9.20 5.00 3.02 4.92 2.02% QoQ % 5.85% 31.96% -60.54% 84.00% 65.56% -38.62% - Horiz. % 103.05% 97.36% 73.78% 186.99% 101.63% 61.38% 100.00%
DPS 0.00 0.00 1.00 4.00 4.00 0.00 1.00 - QoQ % 0.00% 0.00% -75.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 400.00% 400.00% 0.00% 100.00%
NAPS 1.7444 1.6813 1.6388 1.8199 1.6651 1.6432 1.5986 6.00% QoQ % 3.75% 2.59% -9.95% 9.30% 1.33% 2.79% - Horiz. % 109.12% 105.17% 102.51% 113.84% 104.16% 102.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 54.79 59.48 65.99 77.87 47.72 43.54 67.84 -13.29% QoQ % -7.89% -9.87% -15.26% 63.18% 9.60% -35.82% - Horiz. % 80.76% 87.68% 97.27% 114.78% 70.34% 64.18% 100.00%
EPS 4.82 4.56 3.46 7.93 4.14 2.50 4.07 11.95% QoQ % 5.70% 31.79% -56.37% 91.55% 65.60% -38.57% - Horiz. % 118.43% 112.04% 85.01% 194.84% 101.72% 61.43% 100.00%
DPS 0.00 0.00 0.95 3.45 3.35 0.00 0.83 - QoQ % 0.00% 0.00% -72.46% 2.99% 0.00% 0.00% - Horiz. % 0.00% 0.00% 114.46% 415.66% 403.61% 0.00% 100.00%
NAPS 1.6609 1.6008 1.5603 1.5695 1.3934 1.3617 1.3226 16.41% QoQ % 3.75% 2.60% -0.59% 12.64% 2.33% 2.96% - Horiz. % 125.58% 121.03% 117.97% 118.67% 105.35% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.3500 1.6000 1.5800 1.7700 1.2000 0.9450 1.3500 -
P/RPS 2.35 2.56 2.28 1.96 2.10 1.80 1.65 26.61% QoQ % -8.20% 12.28% 16.33% -6.67% 16.67% 9.09% - Horiz. % 142.42% 155.15% 138.18% 118.79% 127.27% 109.09% 100.00%
P/EPS 26.65 33.38 43.47 19.24 24.23 31.34 27.41 -1.86% QoQ % -20.16% -23.21% 125.94% -20.59% -22.69% 14.34% - Horiz. % 97.23% 121.78% 158.59% 70.19% 88.40% 114.34% 100.00%
EY 3.75 3.00 2.30 5.20 4.13 3.19 3.65 1.82% QoQ % 25.00% 30.43% -55.77% 25.91% 29.47% -12.60% - Horiz. % 102.74% 82.19% 63.01% 142.47% 113.15% 87.40% 100.00%
DY 0.00 0.00 0.63 2.26 3.33 0.00 0.74 - QoQ % 0.00% 0.00% -72.12% -32.13% 0.00% 0.00% - Horiz. % 0.00% 0.00% 85.14% 305.41% 450.00% 0.00% 100.00%
P/NAPS 0.77 0.95 0.96 0.97 0.72 0.58 0.84 -5.64% QoQ % -18.95% -1.04% -1.03% 34.72% 24.14% -30.95% - Horiz. % 91.67% 113.10% 114.29% 115.48% 85.71% 69.05% 100.00%
Price Multiplier on Announcement Date 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 - 25/03/21 23/12/20 15/09/20 23/06/20 26/03/20 -
Price 1.4200 1.3900 1.6900 1.7800 1.3800 1.0400 0.7800 -
P/RPS 2.47 2.22 2.44 1.97 2.42 1.98 0.95 89.19% QoQ % 11.26% -9.02% 23.86% -18.60% 22.22% 108.42% - Horiz. % 260.00% 233.68% 256.84% 207.37% 254.74% 208.42% 100.00%
P/EPS 28.03 29.00 46.50 19.35 27.86 34.49 15.84 46.35% QoQ % -3.34% -37.63% 140.31% -30.55% -19.22% 117.74% - Horiz. % 176.96% 183.08% 293.56% 122.16% 175.88% 217.74% 100.00%
EY 3.57 3.45 2.15 5.17 3.59 2.90 6.31 -31.62% QoQ % 3.48% 60.47% -58.41% 44.01% 23.79% -54.04% - Horiz. % 56.58% 54.68% 34.07% 81.93% 56.89% 45.96% 100.00%
DY 0.00 0.00 0.59 2.25 2.90 0.00 1.28 - QoQ % 0.00% 0.00% -73.78% -22.41% 0.00% 0.00% - Horiz. % 0.00% 0.00% 46.09% 175.78% 226.56% 0.00% 100.00%
P/NAPS 0.81 0.83 1.03 0.98 0.83 0.63 0.49 39.85% QoQ % -2.41% -19.42% 5.10% 18.07% 31.75% 28.57% - Horiz. % 165.31% 169.39% 210.20% 200.00% 169.39% 128.57% 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
4Q2020.pdf 
