[POHUAT] YoY Quarter Result on 2017-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 132,808 164,845 144,997 151,479 125,647 112,497 89,119 6.87% YoY % -19.43% 13.69% -4.28% 20.56% 11.69% 26.23% - Horiz. % 149.02% 184.97% 162.70% 169.97% 140.99% 126.23% 100.00%
PBT 13,737 13,813 10,502 11,673 12,239 12,153 4,372 21.00% YoY % -0.55% 31.53% -10.03% -4.62% 0.71% 177.97% - Horiz. % 314.20% 315.94% 240.21% 266.99% 279.94% 277.97% 100.00%
Tax -2,202 -2,545 -1,299 -2,194 -2,283 -1,662 -608 23.90% YoY % 13.48% -95.92% 40.79% 3.90% -37.36% -173.36% - Horiz. % 362.17% 418.59% 213.65% 360.86% 375.49% 273.36% 100.00%
NP 11,535 11,268 9,203 9,479 9,956 10,491 3,764 20.50% YoY % 2.37% 22.44% -2.91% -4.79% -5.10% 178.72% - Horiz. % 306.46% 299.36% 244.50% 251.83% 264.51% 278.72% 100.00%
NP to SH 11,535 11,269 9,200 9,656 9,993 10,628 3,882 19.88% YoY % 2.36% 22.49% -4.72% -3.37% -5.97% 173.78% - Horiz. % 297.14% 290.29% 236.99% 248.74% 257.42% 273.78% 100.00%
Tax Rate 16.03 % 18.42 % 12.37 % 18.80 % 18.65 % 13.68 % 13.91 % 2.39% YoY % -12.98% 48.91% -34.20% 0.80% 36.33% -1.65% - Horiz. % 115.24% 132.42% 88.93% 135.15% 134.08% 98.35% 100.00%
Total Cost 121,273 153,577 135,794 142,000 115,691 102,006 85,355 6.02% YoY % -21.03% 13.10% -4.37% 22.74% 13.42% 19.51% - Horiz. % 142.08% 179.93% 159.09% 166.36% 135.54% 119.51% 100.00%
Net Worth 387,796 345,746 298,476 273,657 226,123 196,500 165,274 15.26% YoY % 12.16% 15.84% 9.07% 21.02% 15.08% 18.89% - Horiz. % 234.64% 209.19% 180.59% 165.58% 136.82% 118.89% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 9,315 4,426 - 6,408 4,270 3,201 3,217 19.37% YoY % 110.46% 0.00% 0.00% 50.07% 33.40% -0.49% - Horiz. % 289.57% 137.59% 0.00% 199.21% 132.74% 99.51% 100.00%
Div Payout % 80.76 % 39.28 % - % 66.37 % 42.74 % 30.12 % 82.87 % -0.43% YoY % 105.60% 0.00% 0.00% 55.29% 41.90% -63.65% - Horiz. % 97.45% 47.40% 0.00% 80.09% 51.57% 36.35% 100.00%
Equity 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 387,796 345,746 298,476 273,657 226,123 196,500 165,274 15.26% YoY % 12.16% 15.84% 9.07% 21.02% 15.08% 18.89% - Horiz. % 234.64% 209.19% 180.59% 165.58% 136.82% 118.89% 100.00%
NOSH 232,897 221,320 219,565 213,628 213,525 106,706 107,237 13.78% YoY % 5.23% 0.80% 2.78% 0.05% 100.10% -0.49% - Horiz. % 217.18% 206.38% 204.75% 199.21% 199.11% 99.51% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 8.69 % 6.84 % 6.35 % 6.26 % 7.92 % 9.33 % 4.22 % 12.78% YoY % 27.05% 7.72% 1.44% -20.96% -15.11% 121.09% - Horiz. % 205.92% 162.09% 150.47% 148.34% 187.68% 221.09% 100.00%
ROE 2.97 % 3.26 % 3.08 % 3.53 % 4.42 % 5.41 % 2.35 % 3.98% YoY % -8.90% 5.84% -12.75% -20.14% -18.30% 130.21% - Horiz. % 126.38% 138.72% 131.06% 150.21% 188.09% 230.21% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 57.02 74.48 66.04 70.91 58.84 105.43 83.10 -6.08% YoY % -23.44% 12.78% -6.87% 20.51% -44.19% 26.87% - Horiz. % 68.62% 89.63% 79.47% 85.33% 70.81% 126.87% 100.00%
EPS 5.00 5.09 4.19 4.52 4.68 9.96 3.62 5.53% YoY % -1.77% 21.48% -7.30% -3.42% -53.01% 175.14% - Horiz. % 138.12% 140.61% 115.75% 124.86% 129.28% 275.14% 100.00%
DPS 4.00 2.00 0.00 3.00 2.00 3.00 3.00 4.91% YoY % 100.00% 0.00% 0.00% 50.00% -33.33% 0.00% - Horiz. % 133.33% 66.67% 0.00% 100.00% 66.67% 100.00% 100.00%
NAPS 1.6651 1.5622 1.3594 1.2810 1.0590 1.8415 1.5412 1.30% YoY % 6.59% 14.92% 6.12% 20.96% -42.49% 19.48% - Horiz. % 108.04% 101.36% 88.20% 83.12% 68.71% 119.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 47.72 59.23 52.10 54.43 45.15 40.42 32.02 6.87% YoY % -19.43% 13.69% -4.28% 20.55% 11.70% 26.23% - Horiz. % 149.03% 184.98% 162.71% 169.99% 141.01% 126.23% 100.00%
EPS 4.14 4.05 3.31 3.47 3.59 3.82 1.39 19.93% YoY % 2.22% 22.36% -4.61% -3.34% -6.02% 174.82% - Horiz. % 297.84% 291.37% 238.13% 249.64% 258.27% 274.82% 100.00%
DPS 3.35 1.59 0.00 2.30 1.53 1.15 1.16 19.31% YoY % 110.69% 0.00% 0.00% 50.33% 33.04% -0.86% - Horiz. % 288.79% 137.07% 0.00% 198.28% 131.90% 99.14% 100.00%
NAPS 1.3934 1.2424 1.0725 0.9833 0.8125 0.7061 0.5939 15.26% YoY % 12.15% 15.84% 9.07% 21.02% 15.07% 18.89% - Horiz. % 234.62% 209.19% 180.59% 165.57% 136.81% 118.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 1.2000 1.5000 1.4900 1.9200 1.4900 2.8200 1.3300 -
P/RPS 2.10 2.01 2.26 2.71 2.53 2.67 1.60 4.63% YoY % 4.48% -11.06% -16.61% 7.11% -5.24% 66.88% - Horiz. % 131.25% 125.62% 141.25% 169.38% 158.12% 166.88% 100.00%
P/EPS 24.23 29.46 35.56 42.48 31.84 28.31 36.74 -6.70% YoY % -17.75% -17.15% -16.29% 33.42% 12.47% -22.95% - Horiz. % 65.95% 80.19% 96.79% 115.62% 86.66% 77.05% 100.00%
EY 4.13 3.39 2.81 2.35 3.14 3.53 2.72 7.20% YoY % 21.83% 20.64% 19.57% -25.16% -11.05% 29.78% - Horiz. % 151.84% 124.63% 103.31% 86.40% 115.44% 129.78% 100.00%
DY 3.33 1.33 0.00 1.56 1.34 1.06 2.26 6.67% YoY % 150.38% 0.00% 0.00% 16.42% 26.42% -53.10% - Horiz. % 147.35% 58.85% 0.00% 69.03% 59.29% 46.90% 100.00%
P/NAPS 0.72 0.96 1.10 1.50 1.41 1.53 0.86 -2.92% YoY % -25.00% -12.73% -26.67% 6.38% -7.84% 77.91% - Horiz. % 83.72% 111.63% 127.91% 174.42% 163.95% 177.91% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 15/09/20 20/09/19 26/09/18 25/09/17 26/09/16 14/09/15 10/09/14 -
Price 1.3800 1.5700 1.4300 1.9600 1.5300 2.9000 1.3900 -
P/RPS 2.42 2.11 2.17 2.76 2.60 2.75 1.67 6.37% YoY % 14.69% -2.76% -21.38% 6.15% -5.45% 64.67% - Horiz. % 144.91% 126.35% 129.94% 165.27% 155.69% 164.67% 100.00%
P/EPS 27.86 30.83 34.13 43.36 32.69 29.12 38.40 -5.20% YoY % -9.63% -9.67% -21.29% 32.64% 12.26% -24.17% - Horiz. % 72.55% 80.29% 88.88% 112.92% 85.13% 75.83% 100.00%
EY 3.59 3.24 2.93 2.31 3.06 3.43 2.60 5.52% YoY % 10.80% 10.58% 26.84% -24.51% -10.79% 31.92% - Horiz. % 138.08% 124.62% 112.69% 88.85% 117.69% 131.92% 100.00%
DY 2.90 1.27 0.00 1.53 1.31 1.03 2.16 5.03% YoY % 128.35% 0.00% 0.00% 16.79% 27.18% -52.31% - Horiz. % 134.26% 58.80% 0.00% 70.83% 60.65% 47.69% 100.00%
P/NAPS 0.83 1.00 1.05 1.53 1.44 1.57 0.90 -1.34% YoY % -17.00% -4.76% -31.37% 6.25% -8.28% 74.44% - Horiz. % 92.22% 111.11% 116.67% 170.00% 160.00% 174.44% 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
3Q2017.pdf 
