[POHUAT] YoY Quarter Result on 2014-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 163,459 151,058 105,093 95,508 94,980 84,679 94,039 9.64% YoY % 8.21% 43.74% 10.04% 0.56% 12.16% -9.95% - Horiz. % 173.82% 160.63% 111.75% 101.56% 101.00% 90.05% 100.00%
PBT 19,502 16,219 10,000 7,107 6,242 2,512 758 71.73% YoY % 20.24% 62.19% 40.71% 13.86% 148.49% 231.40% - Horiz. % 2,572.82% 2,139.71% 1,319.26% 937.60% 823.48% 331.40% 100.00%
Tax -1,982 -2,188 -1,911 -851 -1,461 -357 -175 49.80% YoY % 9.41% -14.50% -124.56% 41.75% -309.24% -104.00% - Horiz. % 1,132.57% 1,250.29% 1,092.00% 486.29% 834.86% 204.00% 100.00%
NP 17,520 14,031 8,089 6,256 4,781 2,155 583 76.23% YoY % 24.87% 73.46% 29.30% 30.85% 121.86% 269.64% - Horiz. % 3,005.15% 2,406.69% 1,387.48% 1,073.07% 820.07% 369.64% 100.00%
NP to SH 17,670 14,136 8,178 6,314 4,783 2,223 654 73.14% YoY % 25.00% 72.85% 29.52% 32.01% 115.16% 239.91% - Horiz. % 2,701.83% 2,161.47% 1,250.46% 965.44% 731.35% 339.91% 100.00%
Tax Rate 10.16 % 13.49 % 19.11 % 11.97 % 23.41 % 14.21 % 23.09 % -12.78% YoY % -24.68% -29.41% 59.65% -48.87% 64.74% -38.46% - Horiz. % 44.00% 58.42% 82.76% 51.84% 101.39% 61.54% 100.00%
Total Cost 145,939 137,027 97,004 89,252 90,199 82,524 93,456 7.70% YoY % 6.50% 41.26% 8.69% -1.05% 9.30% -11.70% - Horiz. % 156.16% 146.62% 103.80% 95.50% 96.51% 88.30% 100.00%
Net Worth 265,630 221,948 185,862 164,721 148,519 130,466 130,766 12.53% YoY % 19.68% 19.42% 12.83% 10.91% 13.84% -0.23% - Horiz. % 203.13% 169.73% 142.13% 125.97% 113.58% 99.77% 100.00%
Dividend 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 4,269 4,270 - - - - - - YoY % -0.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.97% 100.00% - - - - -
Div Payout % 24.16 % 30.21 % - % - % - % - % - % - YoY % -20.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.97% 100.00% - - - - -
Equity 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 265,630 221,948 185,862 164,721 148,519 130,466 130,766 12.53% YoY % 19.68% 19.42% 12.83% 10.91% 13.84% -0.23% - Horiz. % 203.13% 169.73% 142.13% 125.97% 113.58% 99.77% 100.00%
NOSH 213,478 213,534 106,762 107,198 107,002 107,912 112,758 11.21% YoY % -0.03% 100.01% -0.41% 0.18% -0.84% -4.30% - Horiz. % 189.32% 189.37% 94.68% 95.07% 94.89% 95.70% 100.00%
Ratio Analysis 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 10.72 % 9.29 % 7.70 % 6.55 % 5.03 % 2.54 % 0.62 % 60.74% YoY % 15.39% 20.65% 17.56% 30.22% 98.03% 309.68% - Horiz. % 1,729.03% 1,498.39% 1,241.94% 1,056.45% 811.29% 409.68% 100.00%
ROE 6.65 % 6.37 % 4.40 % 3.83 % 3.22 % 1.70 % 0.50 % 53.86% YoY % 4.40% 44.77% 14.88% 18.94% 89.41% 240.00% - Horiz. % 1,330.00% 1,274.00% 880.00% 766.00% 644.00% 340.00% 100.00%
Per Share 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 76.57 70.74 98.44 89.09 88.76 78.47 83.40 -1.41% YoY % 8.24% -28.14% 10.50% 0.37% 13.11% -5.91% - Horiz. % 91.81% 84.82% 118.03% 106.82% 106.43% 94.09% 100.00%
EPS 8.28 6.62 7.66 5.89 4.47 2.06 0.58 55.69% YoY % 25.08% -13.58% 30.05% 31.77% 116.99% 255.17% - Horiz. % 1,427.59% 1,141.38% 1,320.69% 1,015.52% 770.69% 355.17% 100.00%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 1.2443 1.0394 1.7409 1.5366 1.3880 1.2090 1.1597 1.18% YoY % 19.71% -40.30% 13.30% 10.71% 14.81% 4.25% - Horiz. % 107.29% 89.63% 150.12% 132.50% 119.69% 104.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 58.73 54.28 37.76 34.32 34.13 30.43 33.79 9.64% YoY % 8.20% 43.75% 10.02% 0.56% 12.16% -9.94% - Horiz. % 173.81% 160.64% 111.75% 101.57% 101.01% 90.06% 100.00%
EPS 6.35 5.08 2.94 2.27 1.72 0.80 0.23 73.76% YoY % 25.00% 72.79% 29.52% 31.98% 115.00% 247.83% - Horiz. % 2,760.87% 2,208.70% 1,278.26% 986.96% 747.83% 347.83% 100.00%
DPS 1.53 1.53 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 0.9545 0.7975 0.6679 0.5919 0.5337 0.4688 0.4699 12.52% YoY % 19.69% 19.40% 12.84% 10.91% 13.84% -0.23% - Horiz. % 203.13% 169.72% 142.14% 125.96% 113.58% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.8500 1.6800 1.7500 1.0300 0.4250 0.3900 0.4500 -
P/RPS 2.42 2.37 1.78 1.16 0.48 0.50 0.54 28.37% YoY % 2.11% 33.15% 53.45% 141.67% -4.00% -7.41% - Horiz. % 448.15% 438.89% 329.63% 214.81% 88.89% 92.59% 100.00%
P/EPS 22.35 25.38 22.85 17.49 9.51 18.93 77.59 -18.72% YoY % -11.94% 11.07% 30.65% 83.91% -49.76% -75.60% - Horiz. % 28.81% 32.71% 29.45% 22.54% 12.26% 24.40% 100.00%
EY 4.47 3.94 4.38 5.72 10.52 5.28 1.29 22.99% YoY % 13.45% -10.05% -23.43% -45.63% 99.24% 309.30% - Horiz. % 346.51% 305.43% 339.53% 443.41% 815.50% 409.30% 100.00%
DY 1.08 1.19 0.00 0.00 0.00 0.00 0.00 - YoY % -9.24% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.76% 100.00% - - - - -
P/NAPS 1.49 1.62 1.01 0.67 0.31 0.32 0.39 25.01% YoY % -8.02% 60.40% 50.75% 116.13% -3.12% -17.95% - Horiz. % 382.05% 415.38% 258.97% 171.79% 79.49% 82.05% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/03/17 22/03/16 19/03/15 20/03/14 20/03/13 13/03/12 22/03/11 -
Price 2.0100 1.4600 2.3000 1.4800 0.4600 0.3800 0.4500 -
P/RPS 2.63 2.06 2.34 1.66 0.52 0.48 0.54 30.16% YoY % 27.67% -11.97% 40.96% 219.23% 8.33% -11.11% - Horiz. % 487.04% 381.48% 433.33% 307.41% 96.30% 88.89% 100.00%
P/EPS 24.28 22.05 30.03 25.13 10.29 18.45 77.59 -17.59% YoY % 10.11% -26.57% 19.50% 144.22% -44.23% -76.22% - Horiz. % 31.29% 28.42% 38.70% 32.39% 13.26% 23.78% 100.00%
EY 4.12 4.53 3.33 3.98 9.72 5.42 1.29 21.33% YoY % -9.05% 36.04% -16.33% -59.05% 79.34% 320.16% - Horiz. % 319.38% 351.16% 258.14% 308.53% 753.49% 420.16% 100.00%
DY 1.00 1.37 0.00 0.00 0.00 0.00 0.00 - YoY % -27.01% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.99% 100.00% - - - - -
P/NAPS 1.62 1.40 1.32 0.96 0.33 0.31 0.39 26.76% YoY % 15.71% 6.06% 37.50% 190.91% 6.45% -20.51% - Horiz. % 415.38% 358.97% 338.46% 246.15% 84.62% 79.49% 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