[POHUAT] YoY Quarter Result on 2021-01-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 131,140 119,533 182,962 183,659 188,801 197,058 161,891 -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 13,699 8,757 20,529 11,547 14,303 18,448 8,012 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 -3,396 -1,931 -5,176 -1,917 -2,964 -3,187 -1,912 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 10,303 6,826 15,353 9,630 11,339 15,261 6,100 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 10,303 6,826 15,353 9,630 11,339 15,263 6,240 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 120,837 112,707 167,609 174,029 177,462 181,797 155,791 -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 5,299 - - 2,649 2,302 - - - 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 1.91 % 1.32 % 3.28 % 2.22 % 3.08 % 4.62 % 2.17 % -2.10% YoY % 44.70% -59.76% 47.75% -27.92% -33.33% 112.90% - Horiz. % 88.02% 60.83% 151.15% 102.30% 141.94% 212.90% 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 49.49 45.11 69.05 69.31 82.00 89.61 73.77 -6.43% YoY % 9.71% -34.67% -0.38% -15.48% -8.49% 21.47% - Horiz. % 67.09% 61.15% 93.60% 93.95% 111.16% 121.47% 100.00%
EPS 3.89 2.58 5.79 3.63 4.92 6.94 2.84 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 2.00 0.00 0.00 1.00 1.00 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 47.12 42.95 65.74 65.99 67.84 70.81 58.17 -3.45% YoY % 9.71% -34.67% -0.38% -2.73% -4.19% 21.73% - Horiz. % 81.00% 73.84% 113.01% 113.44% 116.62% 121.73% 100.00%
EPS 3.70 2.45 5.52 3.46 4.07 5.48 2.24 8.72% YoY % 51.02% -55.62% 59.54% -14.99% -25.73% 144.64% - Horiz. % 165.18% 109.38% 246.43% 154.46% 181.70% 244.64% 100.00%
DPS 1.90 0.00 0.00 0.95 0.83 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 14.46% 0.00% 0.00% - Horiz. % 228.92% 0.00% 0.00% 114.46% 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 2.81 3.06 1.97 2.28 1.65 1.69 2.11 4.89% YoY % -8.17% 55.33% -13.60% 38.18% -2.37% -19.91% - Horiz. % 133.18% 145.02% 93.36% 108.06% 78.20% 80.09% 100.00%
P/EPS 35.75 53.57 23.47 43.47 27.41 21.76 54.86 -6.89% YoY % -33.26% 128.25% -46.01% 58.59% 25.97% -60.34% - Horiz. % 65.17% 97.65% 42.78% 79.24% 49.96% 39.66% 100.00%
EY 2.80 1.87 4.26 2.30 3.65 4.60 1.82 7.44% YoY % 49.73% -56.10% 85.22% -36.99% -20.65% 152.75% - Horiz. % 153.85% 102.75% 234.07% 126.37% 200.55% 252.75% 100.00%
DY 1.44 0.00 0.00 0.63 0.74 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -14.86% 0.00% 0.00% - Horiz. % 194.59% 0.00% 0.00% 85.14% 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 2.99 3.01 2.01 2.44 0.95 1.79 2.06 6.40% YoY % -0.66% 49.75% -17.62% 156.84% -46.93% -13.11% - Horiz. % 145.15% 146.12% 97.57% 118.45% 46.12% 86.89% 100.00%
P/EPS 38.06 52.79 23.99 46.50 15.84 23.05 53.45 -5.50% YoY % -27.90% 120.05% -48.41% 193.56% -31.28% -56.88% - Horiz. % 71.21% 98.77% 44.88% 87.00% 29.64% 43.12% 100.00%
EY 2.63 1.89 4.17 2.15 6.31 4.34 1.87 5.85% YoY % 39.15% -54.68% 93.95% -65.93% 45.39% 132.09% - Horiz. % 140.64% 101.07% 222.99% 114.97% 337.43% 232.09% 100.00%
DY 1.35 0.00 0.00 0.59 1.28 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -53.91% 0.00% 0.00% - Horiz. % 105.47% 0.00% 0.00% 46.09% 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
1Q2021.pdf 
