[POHUAT] YoY Quarter Result on 2017-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 188,801 197,058 161,891 163,459 151,058 105,093 95,508 12.02% YoY % -4.19% 21.72% -0.96% 8.21% 43.74% 10.04% - Horiz. % 197.68% 206.33% 169.51% 171.15% 158.16% 110.04% 100.00%
PBT 14,303 18,448 8,012 19,502 16,219 10,000 7,107 12.36% YoY % -22.47% 130.25% -58.92% 20.24% 62.19% 40.71% - Horiz. % 201.25% 259.58% 112.73% 274.41% 228.21% 140.71% 100.00%
Tax -2,964 -3,187 -1,912 -1,982 -2,188 -1,911 -851 23.11% YoY % 7.00% -66.68% 3.53% 9.41% -14.50% -124.56% - Horiz. % 348.30% 374.50% 224.68% 232.90% 257.11% 224.56% 100.00%
NP 11,339 15,261 6,100 17,520 14,031 8,089 6,256 10.41% YoY % -25.70% 150.18% -65.18% 24.87% 73.46% 29.30% - Horiz. % 181.25% 243.94% 97.51% 280.05% 224.28% 129.30% 100.00%
NP to SH 11,339 15,263 6,240 17,670 14,136 8,178 6,314 10.25% YoY % -25.71% 144.60% -64.69% 25.00% 72.85% 29.52% - Horiz. % 179.59% 241.73% 98.83% 279.85% 223.88% 129.52% 100.00%
Tax Rate 20.72 % 17.28 % 23.86 % 10.16 % 13.49 % 19.11 % 11.97 % 9.57% YoY % 19.91% -27.58% 134.84% -24.68% -29.41% 59.65% - Horiz. % 173.10% 144.36% 199.33% 84.88% 112.70% 159.65% 100.00%
Total Cost 177,462 181,797 155,791 145,939 137,027 97,004 89,252 12.13% YoY % -2.38% 16.69% 6.75% 6.50% 41.26% 8.69% - Horiz. % 198.83% 203.69% 174.55% 163.51% 153.53% 108.69% 100.00%
Net Worth 368,090 330,033 287,555 265,630 221,948 185,862 164,721 14.33% YoY % 11.53% 14.77% 8.25% 19.68% 19.42% 12.83% - Horiz. % 223.46% 200.36% 174.57% 161.26% 134.74% 112.83% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 2,302 - - 4,269 4,270 - - - YoY % 0.00% 0.00% 0.00% -0.03% 0.00% 0.00% - Horiz. % 53.92% 0.00% 0.00% 99.97% 100.00% - -
Div Payout % 20.31 % - % - % 24.16 % 30.21 % - % - % - YoY % 0.00% 0.00% 0.00% -20.03% 0.00% 0.00% - Horiz. % 67.23% 0.00% 0.00% 79.97% 100.00% - -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 368,090 330,033 287,555 265,630 221,948 185,862 164,721 14.33% YoY % 11.53% 14.77% 8.25% 19.68% 19.42% 12.83% - Horiz. % 223.46% 200.36% 174.57% 161.26% 134.74% 112.83% 100.00%
NOSH 230,258 219,905 219,441 213,478 213,534 106,762 107,198 13.58% YoY % 4.71% 0.21% 2.79% -0.03% 100.01% -0.41% - Horiz. % 214.80% 205.14% 204.71% 199.14% 199.20% 99.59% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 6.01 % 7.74 % 3.77 % 10.72 % 9.29 % 7.70 % 6.55 % -1.42% YoY % -22.35% 105.31% -64.83% 15.39% 20.65% 17.56% - Horiz. % 91.76% 118.17% 57.56% 163.66% 141.83% 117.56% 100.00%
ROE 3.08 % 4.62 % 2.17 % 6.65 % 6.37 % 4.40 % 3.83 % -3.57% YoY % -33.33% 112.90% -67.37% 4.40% 44.77% 14.88% - Horiz. % 80.42% 120.63% 56.66% 173.63% 166.32% 114.88% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 82.00 89.61 73.77 76.57 70.74 98.44 89.09 -1.37% YoY % -8.49% 21.47% -3.66% 8.24% -28.14% 10.50% - Horiz. % 92.04% 100.58% 82.80% 85.95% 79.40% 110.50% 100.00%
EPS 4.92 6.94 2.84 8.28 6.62 7.66 5.89 -2.95% YoY % -29.11% 144.37% -65.70% 25.08% -13.58% 30.05% - Horiz. % 83.53% 117.83% 48.22% 140.58% 112.39% 130.05% 100.00%
DPS 1.00 0.00 0.00 2.00 2.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.5986 1.5008 1.3104 1.2443 1.0394 1.7409 1.5366 0.66% YoY % 6.52% 14.53% 5.31% 19.71% -40.30% 13.30% - Horiz. % 104.03% 97.67% 85.28% 80.98% 67.64% 113.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 67.84 70.81 58.17 58.73 54.28 37.76 34.32 12.02% YoY % -4.19% 21.73% -0.95% 8.20% 43.75% 10.02% - Horiz. % 197.67% 206.32% 169.49% 171.12% 158.16% 110.02% 100.00%
EPS 4.07 5.48 2.24 6.35 5.08 2.94 2.27 10.22% YoY % -25.73% 144.64% -64.72% 25.00% 72.79% 29.52% - Horiz. % 179.30% 241.41% 98.68% 279.74% 223.79% 129.52% 100.00%
DPS 0.83 0.00 0.00 1.53 1.53 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.25% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.3226 1.1859 1.0333 0.9545 0.7975 0.6679 0.5919 14.33% YoY % 11.53% 14.77% 8.26% 19.69% 19.40% 12.84% - Horiz. % 223.45% 200.35% 174.57% 161.26% 134.74% 112.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.3500 1.5100 1.5600 1.8500 1.6800 1.7500 1.0300 -
P/RPS 1.65 1.69 2.11 2.42 2.37 1.78 1.16 6.05% YoY % -2.37% -19.91% -12.81% 2.11% 33.15% 53.45% - Horiz. % 142.24% 145.69% 181.90% 208.62% 204.31% 153.45% 100.00%
P/EPS 27.41 21.76 54.86 22.35 25.38 22.85 17.49 7.77% YoY % 25.97% -60.34% 145.46% -11.94% 11.07% 30.65% - Horiz. % 156.72% 124.41% 313.66% 127.79% 145.11% 130.65% 100.00%
EY 3.65 4.60 1.82 4.47 3.94 4.38 5.72 -7.21% YoY % -20.65% 152.75% -59.28% 13.45% -10.05% -23.43% - Horiz. % 63.81% 80.42% 31.82% 78.15% 68.88% 76.57% 100.00%
DY 0.74 0.00 0.00 1.08 1.19 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -9.24% 0.00% 0.00% - Horiz. % 62.18% 0.00% 0.00% 90.76% 100.00% - -
P/NAPS 0.84 1.01 1.19 1.49 1.62 1.01 0.67 3.84% YoY % -16.83% -15.13% -20.13% -8.02% 60.40% 50.75% - Horiz. % 125.37% 150.75% 177.61% 222.39% 241.79% 150.75% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 15/03/19 19/03/18 22/03/17 22/03/16 19/03/15 20/03/14 -
Price 0.7800 1.6000 1.5200 2.0100 1.4600 2.3000 1.4800 -
P/RPS 0.95 1.79 2.06 2.63 2.06 2.34 1.66 -8.88% YoY % -46.93% -13.11% -21.67% 27.67% -11.97% 40.96% - Horiz. % 57.23% 107.83% 124.10% 158.43% 124.10% 140.96% 100.00%
P/EPS 15.84 23.05 53.45 24.28 22.05 30.03 25.13 -7.40% YoY % -31.28% -56.88% 120.14% 10.11% -26.57% 19.50% - Horiz. % 63.03% 91.72% 212.69% 96.62% 87.74% 119.50% 100.00%
EY 6.31 4.34 1.87 4.12 4.53 3.33 3.98 7.98% YoY % 45.39% 132.09% -54.61% -9.05% 36.04% -16.33% - Horiz. % 158.54% 109.05% 46.98% 103.52% 113.82% 83.67% 100.00%
DY 1.28 0.00 0.00 1.00 1.37 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -27.01% 0.00% 0.00% - Horiz. % 93.43% 0.00% 0.00% 72.99% 100.00% - -
P/NAPS 0.49 1.07 1.16 1.62 1.40 1.32 0.96 -10.60% YoY % -54.21% -7.76% -28.40% 15.71% 6.06% 37.50% - Horiz. % 51.04% 111.46% 120.83% 168.75% 145.83% 137.50% 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
1Q2017.pdf 
