[POHUAT] YoY Annualized Quarter Result on 2023-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 524,560 478,132 731,848 734,636 755,204 788,232 647,564 -3.45% YoY % 9.71% -34.67% -0.38% -2.72% -4.19% 21.72% - Horiz. % 81.01% 73.84% 113.02% 113.45% 116.62% 121.72% 100.00%
PBT 54,796 35,028 82,116 46,188 57,212 73,792 32,048 9.35% YoY % 56.43% -57.34% 77.79% -19.27% -22.47% 130.25% - Horiz. % 170.98% 109.30% 256.23% 144.12% 178.52% 230.25% 100.00%
Tax -13,584 -7,724 -20,704 -7,668 -11,856 -12,748 -7,648 10.04% YoY % -75.87% 62.69% -170.01% 35.32% 7.00% -66.68% - Horiz. % 177.62% 100.99% 270.71% 100.26% 155.02% 166.68% 100.00%
NP 41,212 27,304 61,412 38,520 45,356 61,044 24,400 9.12% YoY % 50.94% -55.54% 59.43% -15.07% -25.70% 150.18% - Horiz. % 168.90% 111.90% 251.69% 157.87% 185.89% 250.18% 100.00%
NP to SH 41,212 27,304 61,412 38,520 45,356 61,052 24,960 8.71% YoY % 50.94% -55.54% 59.43% -15.07% -25.71% 144.60% - Horiz. % 165.11% 109.39% 246.04% 154.33% 181.71% 244.60% 100.00%
Tax Rate 24.79 % 22.05 % 25.21 % 16.60 % 20.72 % 17.28 % 23.86 % 0.64% YoY % 12.43% -12.53% 51.87% -19.88% 19.91% -27.58% - Horiz. % 103.90% 92.41% 105.66% 69.57% 86.84% 72.42% 100.00%
Total Cost 483,348 450,828 670,436 696,116 709,848 727,188 623,164 -4.14% YoY % 7.21% -32.76% -3.69% -1.93% -2.38% 16.69% - Horiz. % 77.56% 72.35% 107.59% 111.71% 113.91% 116.69% 100.00%
Net Worth 540,834 518,815 467,728 434,236 368,090 330,033 287,555 11.10% YoY % 4.24% 10.92% 7.71% 17.97% 11.53% 14.77% - Horiz. % 188.08% 180.42% 162.66% 151.01% 128.01% 114.77% 100.00%
Dividend 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 21,197 - - 10,598 9,210 - - - YoY % 0.00% 0.00% 0.00% 15.08% 0.00% 0.00% - Horiz. % 230.15% 0.00% 0.00% 115.08% 100.00% - -
Div Payout % 51.44 % - % - % 27.52 % 20.31 % - % - % - YoY % 0.00% 0.00% 0.00% 35.50% 0.00% 0.00% - Horiz. % 253.27% 0.00% 0.00% 135.50% 100.00% - -
Equity 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 540,834 518,815 467,728 434,236 368,090 330,033 287,555 11.10% YoY % 4.24% 10.92% 7.71% 17.97% 11.53% 14.77% - Horiz. % 188.08% 180.42% 162.66% 151.01% 128.01% 114.77% 100.00%
NOSH 264,972 264,972 264,972 264,972 230,258 219,905 219,441 3.19% YoY % 0.00% 0.00% 0.00% 15.08% 4.71% 0.21% - Horiz. % 120.75% 120.75% 120.75% 120.75% 104.93% 100.21% 100.00%
Ratio Analysis 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 7.86 % 5.71 % 8.39 % 5.24 % 6.01 % 7.74 % 3.77 % 13.02% YoY % 37.65% -31.94% 60.11% -12.81% -22.35% 105.31% - Horiz. % 208.49% 151.46% 222.55% 138.99% 159.42% 205.31% 100.00%
ROE 7.62 % 5.26 % 13.13 % 8.87 % 12.32 % 18.50 % 8.68 % -2.15% YoY % 44.87% -59.94% 48.03% -28.00% -33.41% 113.13% - Horiz. % 87.79% 60.60% 151.27% 102.19% 141.94% 213.13% 100.00%
Per Share 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 197.97 180.45 276.20 277.25 327.98 358.44 295.10 -6.43% YoY % 9.71% -34.67% -0.38% -15.47% -8.50% 21.46% - Horiz. % 67.09% 61.15% 93.60% 93.95% 111.14% 121.46% 100.00%
EPS 15.56 10.32 23.16 14.52 19.68 27.76 11.36 5.38% YoY % 50.78% -55.44% 59.50% -26.22% -29.11% 144.37% - Horiz. % 136.97% 90.85% 203.87% 127.82% 173.24% 244.37% 100.00%
DPS 8.00 0.00 0.00 4.00 4.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 2.0411 1.9580 1.7652 1.6388 1.5986 1.5008 1.3104 7.66% YoY % 4.24% 10.92% 7.71% 2.51% 6.52% 14.53% - Horiz. % 155.76% 149.42% 134.71% 125.06% 121.99% 114.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 188.49 171.80 262.97 263.97 271.36 283.23 232.69 -3.45% YoY % 9.71% -34.67% -0.38% -2.72% -4.19% 21.72% - Horiz. % 81.00% 73.83% 113.01% 113.44% 116.62% 121.72% 100.00%
EPS 14.81 9.81 22.07 13.84 16.30 21.94 8.97 8.71% YoY % 50.97% -55.55% 59.47% -15.09% -25.71% 144.59% - Horiz. % 165.11% 109.36% 246.04% 154.29% 181.72% 244.59% 100.00%
DPS 7.62 0.00 0.00 3.81 3.31 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 15.11% 0.00% 0.00% - Horiz. % 230.21% 0.00% 0.00% 115.11% 100.00% - -
NAPS 1.9434 1.8642 1.6807 1.5603 1.3226 1.1859 1.0333 11.10% YoY % 4.25% 10.92% 7.72% 17.97% 11.53% 14.77% - Horiz. % 188.08% 180.41% 162.65% 151.00% 128.00% 114.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.3900 1.3800 1.3600 1.5800 1.3500 1.5100 1.5600 -
P/RPS 0.70 0.76 0.49 0.57 0.41 0.42 0.53 4.74% YoY % -7.89% 55.10% -14.04% 39.02% -2.38% -20.75% - Horiz. % 132.08% 143.40% 92.45% 107.55% 77.36% 79.25% 100.00%
P/EPS 8.94 13.39 5.87 10.87 6.85 5.44 13.72 -6.89% YoY % -33.23% 128.11% -46.00% 58.69% 25.92% -60.35% - Horiz. % 65.16% 97.59% 42.78% 79.23% 49.93% 39.65% 100.00%
EY 11.19 7.47 17.04 9.20 14.59 18.39 7.29 7.40% YoY % 49.80% -56.16% 85.22% -36.94% -20.66% 152.26% - Horiz. % 153.50% 102.47% 233.74% 126.20% 200.14% 252.26% 100.00%
DY 5.76 0.00 0.00 2.53 2.96 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -14.53% 0.00% 0.00% - Horiz. % 194.59% 0.00% 0.00% 85.47% 100.00% - -
P/NAPS 0.68 0.70 0.77 0.96 0.84 1.01 1.19 -8.90% YoY % -2.86% -9.09% -19.79% 14.29% -16.83% -15.13% - Horiz. % 57.14% 58.82% 64.71% 80.67% 70.59% 84.87% 100.00%
Price Multiplier on Announcement Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date - 17/03/23 24/03/22 25/03/21 26/03/20 15/03/19 19/03/18 -
Price 1.4800 1.3600 1.3900 1.6900 0.7800 1.6000 1.5200 -
P/RPS 0.75 0.75 0.50 0.61 0.24 0.45 0.52 6.29% YoY % 0.00% 50.00% -18.03% 154.17% -46.67% -13.46% - Horiz. % 144.23% 144.23% 96.15% 117.31% 46.15% 86.54% 100.00%
P/EPS 9.52 13.20 6.00 11.63 3.96 5.76 13.36 -5.49% YoY % -27.88% 120.00% -48.41% 193.69% -31.25% -56.89% - Horiz. % 71.26% 98.80% 44.91% 87.05% 29.64% 43.11% 100.00%
EY 10.51 7.58 16.67 8.60 25.25 17.35 7.48 5.83% YoY % 38.65% -54.53% 93.84% -65.94% 45.53% 131.95% - Horiz. % 140.51% 101.34% 222.86% 114.97% 337.57% 231.95% 100.00%
DY 5.41 0.00 0.00 2.37 5.13 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -53.80% 0.00% 0.00% - Horiz. % 105.46% 0.00% 0.00% 46.20% 100.00% - -
P/NAPS 0.73 0.69 0.79 1.03 0.49 1.07 1.16 -7.43% YoY % 5.80% -12.66% -23.30% 110.20% -54.21% -7.76% - Horiz. % 62.93% 59.48% 68.10% 88.79% 42.24% 92.24% 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
1Q2023.pdf 
