[POHUAT] YoY Quarter Result on 2013-04-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 106,464 96,164 84,430 70,751 92,679 75,079 74,247 6.19% YoY % 10.71% 13.90% 19.33% -23.66% 23.44% 1.12% - Horiz. % 143.39% 129.52% 113.72% 95.29% 124.83% 101.12% 100.00%
PBT 5,458 5,333 3,431 625 -942 -955 1,434 24.93% YoY % 2.34% 55.44% 448.96% 166.35% 1.36% -166.60% - Horiz. % 380.61% 371.90% 239.26% 43.58% -65.69% -66.60% 100.00%
Tax -1,684 -919 -922 -446 -106 128 -373 28.53% YoY % -83.24% 0.33% -106.73% -320.75% -182.81% 134.32% - Horiz. % 451.47% 246.38% 247.18% 119.57% 28.42% -34.32% 100.00%
NP 3,774 4,414 2,509 179 -1,048 -827 1,061 23.53% YoY % -14.50% 75.93% 1,301.68% 117.08% -26.72% -177.95% - Horiz. % 355.70% 416.02% 236.48% 16.87% -98.77% -77.95% 100.00%
NP to SH 3,877 4,529 2,558 139 -1,050 -890 970 25.95% YoY % -14.40% 77.05% 1,740.29% 113.24% -17.98% -191.75% - Horiz. % 399.69% 466.91% 263.71% 14.33% -108.25% -91.75% 100.00%
Tax Rate 30.85 % 17.23 % 26.87 % 71.36 % - % - % 26.01 % 2.88% YoY % 79.05% -35.88% -62.35% 0.00% 0.00% 0.00% - Horiz. % 118.61% 66.24% 103.31% 274.36% 0.00% 0.00% 100.00%
Total Cost 102,690 91,750 81,921 70,572 93,727 75,906 73,186 5.80% YoY % 11.92% 12.00% 16.08% -24.70% 23.48% 3.72% - Horiz. % 140.31% 125.37% 111.94% 96.43% 128.07% 103.72% 100.00%
Net Worth 216,515 189,075 166,023 147,201 130,037 125,050 127,769 9.18% YoY % 14.51% 13.88% 12.79% 13.20% 3.99% -2.13% - Horiz. % 169.46% 147.98% 129.94% 115.21% 101.78% 97.87% 100.00%
Dividend 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 4,260 3,204 - - - - - - YoY % 32.95% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 132.95% 100.00% - - - - -
Div Payout % 109.89 % 70.75 % - % - % - % - % - % - YoY % 55.32% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 155.32% 100.00% - - - - -
Equity 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 216,515 189,075 166,023 147,201 130,037 125,050 127,769 9.18% YoY % 14.51% 13.88% 12.79% 13.20% 3.99% -2.13% - Horiz. % 169.46% 147.98% 129.94% 115.21% 101.78% 97.87% 100.00%
NOSH 213,021 106,816 107,029 106,923 108,247 112,658 112,790 11.17% YoY % 99.43% -0.20% 0.10% -1.22% -3.92% -0.12% - Horiz. % 188.86% 94.70% 94.89% 94.80% 95.97% 99.88% 100.00%
Ratio Analysis 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 3.54 % 4.59 % 2.97 % 0.25 % -1.13 % -1.10 % 1.43 % 16.29% YoY % -22.88% 54.55% 1,088.00% 122.12% -2.73% -176.92% - Horiz. % 247.55% 320.98% 207.69% 17.48% -79.02% -76.92% 100.00%
ROE 1.79 % 2.40 % 1.54 % 0.09 % -0.81 % -0.71 % 0.76 % 15.33% YoY % -25.42% 55.84% 1,611.11% 111.11% -14.08% -193.42% - Horiz. % 235.53% 315.79% 202.63% 11.84% -106.58% -93.42% 100.00%
Per Share 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 49.98 90.03 78.88 66.17 85.62 66.64 65.83 -4.48% YoY % -44.49% 14.14% 19.21% -22.72% 28.48% 1.23% - Horiz. % 75.92% 136.76% 119.82% 100.52% 130.06% 101.23% 100.00%
EPS 1.82 4.24 2.39 0.13 -0.97 -0.79 0.86 13.30% YoY % -57.08% 77.41% 1,738.46% 113.40% -22.78% -191.86% - Horiz. % 211.63% 493.02% 277.91% 15.12% -112.79% -91.86% 100.00%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 - YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 100.00% - - - - -
NAPS 1.0164 1.7701 1.5512 1.3767 1.2013 1.1100 1.1328 -1.79% YoY % -42.58% 14.11% 12.68% 14.60% 8.23% -2.01% - Horiz. % 89.72% 156.26% 136.94% 121.53% 106.05% 97.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 38.26 34.55 30.34 25.42 33.30 26.98 26.68 6.19% YoY % 10.74% 13.88% 19.35% -23.66% 23.42% 1.12% - Horiz. % 143.40% 129.50% 113.72% 95.28% 124.81% 101.12% 100.00%
EPS 1.39 1.63 0.92 0.05 -0.38 -0.32 0.35 25.82% YoY % -14.72% 77.17% 1,740.00% 113.16% -18.75% -191.43% - Horiz. % 397.14% 465.71% 262.86% 14.29% -108.57% -91.43% 100.00%
DPS 1.53 1.15 0.00 0.00 0.00 0.00 0.00 - YoY % 33.04% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.04% 100.00% - - - - -
NAPS 0.7780 0.6794 0.5966 0.5289 0.4673 0.4493 0.4591 9.18% YoY % 14.51% 13.88% 12.80% 13.18% 4.01% -2.13% - Horiz. % 169.46% 147.99% 129.95% 115.20% 101.79% 97.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.5100 1.9900 1.2600 0.4650 0.3900 0.4900 0.5500 -
P/RPS 3.02 2.21 1.60 0.70 0.46 0.74 0.84 23.75% YoY % 36.65% 38.12% 128.57% 52.17% -37.84% -11.90% - Horiz. % 359.52% 263.10% 190.48% 83.33% 54.76% 88.10% 100.00%
P/EPS 82.97 46.93 52.72 357.69 -40.21 -62.03 63.95 4.43% YoY % 76.80% -10.98% -85.26% 989.55% 35.18% -197.00% - Horiz. % 129.74% 73.39% 82.44% 559.33% -62.88% -97.00% 100.00%
EY 1.21 2.13 1.90 0.28 -2.49 -1.61 1.56 -4.14% YoY % -43.19% 12.11% 578.57% 111.24% -54.66% -203.21% - Horiz. % 77.56% 136.54% 121.79% 17.95% -159.62% -103.21% 100.00%
DY 1.32 1.51 0.00 0.00 0.00 0.00 0.00 - YoY % -12.58% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 87.42% 100.00% - - - - -
P/NAPS 1.49 1.12 0.81 0.34 0.32 0.44 0.49 20.34% YoY % 33.04% 38.27% 138.24% 6.25% -27.27% -10.20% - Horiz. % 304.08% 228.57% 165.31% 69.39% 65.31% 89.80% 100.00%
Price Multiplier on Announcement Date 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 29/06/15 18/06/14 27/06/13 28/06/12 23/06/11 28/06/10 -
Price 1.5400 2.1000 1.2600 0.5950 0.3800 0.4500 0.4800 -
P/RPS 3.08 2.33 1.60 0.90 0.44 0.68 0.73 27.09% YoY % 32.19% 45.62% 77.78% 104.55% -35.29% -6.85% - Horiz. % 421.92% 319.18% 219.18% 123.29% 60.27% 93.15% 100.00%
P/EPS 84.62 49.53 52.72 457.69 -39.18 -56.96 55.81 7.18% YoY % 70.85% -6.05% -88.48% 1,268.17% 31.21% -202.06% - Horiz. % 151.62% 88.75% 94.46% 820.09% -70.20% -102.06% 100.00%
EY 1.18 2.02 1.90 0.22 -2.55 -1.76 1.79 -6.70% YoY % -41.58% 6.32% 763.64% 108.63% -44.89% -198.32% - Horiz. % 65.92% 112.85% 106.15% 12.29% -142.46% -98.32% 100.00%
DY 1.30 1.43 0.00 0.00 0.00 0.00 0.00 - YoY % -9.09% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.91% 100.00% - - - - -
P/NAPS 1.52 1.19 0.81 0.43 0.32 0.41 0.42 23.88% YoY % 27.73% 46.91% 88.37% 34.38% -21.95% -2.38% - Horiz. % 361.90% 283.33% 192.86% 102.38% 76.19% 97.62% 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
2Q2013.pdf 
