[POHUAT] YoY Quarter Result on 2018-04-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 165,535 121,179 147,013 125,530 127,647 106,464 96,164 9.47% YoY % 36.60% -17.57% 17.11% -1.66% 19.90% 10.71% - Horiz. % 172.14% 126.01% 152.88% 130.54% 132.74% 110.71% 100.00%
PBT 15,260 9,282 11,972 12,646 14,212 5,458 5,333 19.13% YoY % 64.40% -22.47% -5.33% -11.02% 160.39% 2.34% - Horiz. % 286.14% 174.05% 224.49% 237.13% 266.49% 102.34% 100.00%
Tax -2,561 -2,328 -2,438 -1,815 -3,725 -1,684 -919 18.61% YoY % -10.01% 4.51% -34.33% 51.28% -121.20% -83.24% - Horiz. % 278.67% 253.32% 265.29% 197.50% 405.33% 183.24% 100.00%
NP 12,699 6,954 9,534 10,831 10,487 3,774 4,414 19.24% YoY % 82.61% -27.06% -11.97% 3.28% 177.87% -14.50% - Horiz. % 287.70% 157.54% 215.99% 245.38% 237.58% 85.50% 100.00%
NP to SH 12,699 6,954 9,535 10,838 10,604 3,877 4,529 18.73% YoY % 82.61% -27.07% -12.02% 2.21% 173.51% -14.40% - Horiz. % 280.39% 153.54% 210.53% 239.30% 234.14% 85.60% 100.00%
Tax Rate 16.78 % 25.08 % 20.36 % 14.35 % 26.21 % 30.85 % 17.23 % -0.44% YoY % -33.09% 23.18% 41.88% -45.25% -15.04% 79.05% - Horiz. % 97.39% 145.56% 118.17% 83.28% 152.12% 179.05% 100.00%
Total Cost 152,836 114,225 137,479 114,699 117,160 102,690 91,750 8.87% YoY % 33.80% -16.91% 19.86% -2.10% 14.09% 11.92% - Horiz. % 166.58% 124.50% 149.84% 125.01% 127.69% 111.92% 100.00%
Net Worth 445,497 378,953 336,757 297,905 265,331 216,515 189,075 15.34% YoY % 17.56% 12.53% 13.04% 12.28% 22.55% 14.51% - Horiz. % 235.62% 200.42% 178.11% 157.56% 140.33% 114.51% 100.00%
Dividend 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - 4,406 4,391 - 4,260 3,204 - YoY % 0.00% 0.00% 0.34% 0.00% 0.00% 32.95% - Horiz. % 0.00% 0.00% 137.51% 137.04% 0.00% 132.95% 100.00%
Div Payout % - % - % 46.21 % 40.52 % - % 109.89 % 70.75 % - YoY % 0.00% 0.00% 14.04% 0.00% 0.00% 55.32% - Horiz. % 0.00% 0.00% 65.31% 57.27% 0.00% 155.32% 100.00%
Equity 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 445,497 378,953 336,757 297,905 265,331 216,515 189,075 15.34% YoY % 17.56% 12.53% 13.04% 12.28% 22.55% 14.51% - Horiz. % 235.62% 200.42% 178.11% 157.56% 140.33% 114.51% 100.00%
NOSH 264,972 230,619 220,319 219,565 213,478 213,021 106,816 16.33% YoY % 14.90% 4.68% 0.34% 2.85% 0.21% 99.43% - Horiz. % 248.06% 215.90% 206.26% 205.55% 199.86% 199.43% 100.00%
Ratio Analysis 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 7.67 % 5.74 % 6.49 % 8.63 % 8.22 % 3.54 % 4.59 % 8.93% YoY % 33.62% -11.56% -24.80% 4.99% 132.20% -22.88% - Horiz. % 167.10% 125.05% 141.39% 188.02% 179.08% 77.12% 100.00%
ROE 2.85 % 1.84 % 2.83 % 3.64 % 4.00 % 1.79 % 2.40 % 2.90% YoY % 54.89% -34.98% -22.25% -9.00% 123.46% -25.42% - Horiz. % 118.75% 76.67% 117.92% 151.67% 166.67% 74.58% 100.00%
Per Share 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 62.47 52.55 66.73 57.17 59.79 49.98 90.03 -5.90% YoY % 18.88% -21.25% 16.72% -4.38% 19.63% -44.49% - Horiz. % 69.39% 58.37% 74.12% 63.50% 66.41% 55.51% 100.00%
EPS 4.79 3.02 4.33 4.94 4.97 1.82 4.24 2.05% YoY % 58.61% -30.25% -12.35% -0.60% 173.08% -57.08% - Horiz. % 112.97% 71.23% 102.12% 116.51% 117.22% 42.92% 100.00%
DPS 0.00 0.00 2.00 2.00 0.00 2.00 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% - Horiz. % 0.00% 0.00% 66.67% 66.67% 0.00% 66.67% 100.00%
NAPS 1.6813 1.6432 1.5285 1.3568 1.2429 1.0164 1.7701 -0.85% YoY % 2.32% 7.50% 12.65% 9.16% 22.28% -42.58% - Horiz. % 94.98% 92.83% 86.35% 76.65% 70.22% 57.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 59.48 43.54 52.83 45.11 45.87 38.26 34.55 9.47% YoY % 36.61% -17.58% 17.11% -1.66% 19.89% 10.74% - Horiz. % 172.16% 126.02% 152.91% 130.56% 132.76% 110.74% 100.00%
EPS 4.56 2.50 3.43 3.89 3.81 1.39 1.63 18.68% YoY % 82.40% -27.11% -11.83% 2.10% 174.10% -14.72% - Horiz. % 279.75% 153.37% 210.43% 238.65% 233.74% 85.28% 100.00%
DPS 0.00 0.00 1.58 1.58 0.00 1.53 1.15 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.04% - Horiz. % 0.00% 0.00% 137.39% 137.39% 0.00% 133.04% 100.00%
NAPS 1.6008 1.3617 1.2101 1.0704 0.9534 0.7780 0.6794 15.34% YoY % 17.56% 12.53% 13.05% 12.27% 22.54% 14.51% - Horiz. % 235.62% 200.43% 178.11% 157.55% 140.33% 114.51% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.6000 0.9450 1.5400 1.2300 1.8300 1.5100 1.9900 -
P/RPS 2.56 1.80 2.31 2.15 3.06 3.02 2.21 2.48% YoY % 42.22% -22.08% 7.44% -29.74% 1.32% 36.65% - Horiz. % 115.84% 81.45% 104.52% 97.29% 138.46% 136.65% 100.00%
P/EPS 33.38 31.34 35.58 24.92 36.84 82.97 46.93 -5.52% YoY % 6.51% -11.92% 42.78% -32.36% -55.60% 76.80% - Horiz. % 71.13% 66.78% 75.82% 53.10% 78.50% 176.80% 100.00%
EY 3.00 3.19 2.81 4.01 2.71 1.21 2.13 5.87% YoY % -5.96% 13.52% -29.93% 47.97% 123.97% -43.19% - Horiz. % 140.85% 149.77% 131.92% 188.26% 127.23% 56.81% 100.00%
DY 0.00 0.00 1.30 1.63 0.00 1.32 1.51 - YoY % 0.00% 0.00% -20.25% 0.00% 0.00% -12.58% - Horiz. % 0.00% 0.00% 86.09% 107.95% 0.00% 87.42% 100.00%
P/NAPS 0.95 0.58 1.01 0.91 1.47 1.49 1.12 -2.70% YoY % 63.79% -42.57% 10.99% -38.10% -1.34% 33.04% - Horiz. % 84.82% 51.79% 90.18% 81.25% 131.25% 133.04% 100.00%
Price Multiplier on Announcement Date 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date - 23/06/20 27/06/19 26/06/18 14/06/17 30/06/16 29/06/15 -
Price 1.3900 1.0400 1.5600 1.2800 1.8900 1.5400 2.1000 -
P/RPS 2.22 1.98 2.34 2.24 3.16 3.08 2.33 -0.80% YoY % 12.12% -15.38% 4.46% -29.11% 2.60% 32.19% - Horiz. % 95.28% 84.98% 100.43% 96.14% 135.62% 132.19% 100.00%
P/EPS 29.00 34.49 36.05 25.93 38.05 84.62 49.53 -8.53% YoY % -15.92% -4.33% 39.03% -31.85% -55.03% 70.85% - Horiz. % 58.55% 69.63% 72.78% 52.35% 76.82% 170.85% 100.00%
EY 3.45 2.90 2.77 3.86 2.63 1.18 2.02 9.32% YoY % 18.97% 4.69% -28.24% 46.77% 122.88% -41.58% - Horiz. % 170.79% 143.56% 137.13% 191.09% 130.20% 58.42% 100.00%
DY 0.00 0.00 1.28 1.56 0.00 1.30 1.43 - YoY % 0.00% 0.00% -17.95% 0.00% 0.00% -9.09% - Horiz. % 0.00% 0.00% 89.51% 109.09% 0.00% 90.91% 100.00%
P/NAPS 0.83 0.63 1.02 0.94 1.52 1.52 1.19 -5.82% YoY % 31.75% -38.24% 8.51% -38.16% 0.00% 27.73% - Horiz. % 69.75% 52.94% 85.71% 78.99% 127.73% 127.73% 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
2Q2018.pdf 
