[POHUAT] YoY Quarter Result on 2021-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 107,385 166,524 152,492 132,808 164,845 144,997 151,479 -5.57% YoY % -35.51% 9.20% 14.82% -19.43% 13.69% -4.28% - Horiz. % 70.89% 109.93% 100.67% 87.67% 108.82% 95.72% 100.00%
PBT 5,682 26,726 15,601 13,737 13,813 10,502 11,673 -11.30% YoY % -78.74% 71.31% 13.57% -0.55% 31.53% -10.03% - Horiz. % 48.68% 228.96% 133.65% 117.68% 118.33% 89.97% 100.00%
Tax -843 -4,682 -2,176 -2,202 -2,545 -1,299 -2,194 -14.73% YoY % 81.99% -115.17% 1.18% 13.48% -95.92% 40.79% - Horiz. % 38.42% 213.40% 99.18% 100.36% 116.00% 59.21% 100.00%
NP 4,839 22,044 13,425 11,535 11,268 9,203 9,479 -10.60% YoY % -78.05% 64.20% 16.38% 2.37% 22.44% -2.91% - Horiz. % 51.05% 232.56% 141.63% 121.69% 118.87% 97.09% 100.00%
NP to SH 4,839 22,044 13,425 11,535 11,269 9,200 9,656 -10.87% YoY % -78.05% 64.20% 16.38% 2.36% 22.49% -4.72% - Horiz. % 50.11% 228.29% 139.03% 119.46% 116.70% 95.28% 100.00%
Tax Rate 14.84 % 17.52 % 13.95 % 16.03 % 18.42 % 12.37 % 18.80 % -3.86% YoY % -15.30% 25.59% -12.98% -12.98% 48.91% -34.20% - Horiz. % 78.94% 93.19% 74.20% 85.27% 97.98% 65.80% 100.00%
Total Cost 102,546 144,480 139,067 121,273 153,577 135,794 142,000 -5.28% YoY % -29.02% 3.89% 14.67% -21.03% 13.10% -4.37% - Horiz. % 72.22% 101.75% 97.93% 85.40% 108.15% 95.63% 100.00%
Net Worth 524,591 510,839 462,217 387,796 345,746 298,476 273,657 11.45% YoY % 2.69% 10.52% 19.19% 12.16% 15.84% 9.07% - Horiz. % 191.70% 186.67% 168.90% 141.71% 126.34% 109.07% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 5,299 5,299 - 9,315 4,426 - 6,408 -3.12% YoY % 0.00% 0.00% 0.00% 110.46% 0.00% 0.00% - Horiz. % 82.69% 82.69% 0.00% 145.36% 69.07% 0.00% 100.00%
Div Payout % 109.52 % 24.04 % - % 80.76 % 39.28 % - % 66.37 % 8.70% YoY % 355.57% 0.00% 0.00% 105.60% 0.00% 0.00% - Horiz. % 165.01% 36.22% 0.00% 121.68% 59.18% 0.00% 100.00%
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 524,591 510,839 462,217 387,796 345,746 298,476 273,657 11.45% YoY % 2.69% 10.52% 19.19% 12.16% 15.84% 9.07% - Horiz. % 191.70% 186.67% 168.90% 141.71% 126.34% 109.07% 100.00%
NOSH 264,972 264,972 264,972 232,897 221,320 219,565 213,628 3.65% YoY % 0.00% 0.00% 13.77% 5.23% 0.80% 2.78% - Horiz. % 124.03% 124.03% 124.03% 109.02% 103.60% 102.78% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 4.51 % 13.24 % 8.80 % 8.69 % 6.84 % 6.35 % 6.26 % -5.32% YoY % -65.94% 50.45% 1.27% 27.05% 7.72% 1.44% - Horiz. % 72.04% 211.50% 140.58% 138.82% 109.27% 101.44% 100.00%
ROE 0.92 % 4.32 % 2.90 % 2.97 % 3.26 % 3.08 % 3.53 % -20.07% YoY % -78.70% 48.97% -2.36% -8.90% 5.84% -12.75% - Horiz. % 26.06% 122.38% 82.15% 84.14% 92.35% 87.25% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 40.53 62.85 57.55 57.02 74.48 66.04 70.91 -8.90% YoY % -35.51% 9.21% 0.93% -23.44% 12.78% -6.87% - Horiz. % 57.16% 88.63% 81.16% 80.41% 105.03% 93.13% 100.00%
EPS 1.83 8.32 5.07 5.00 5.09 4.19 4.52 -13.98% YoY % -78.00% 64.10% 1.40% -1.77% 21.48% -7.30% - Horiz. % 40.49% 184.07% 112.17% 110.62% 112.61% 92.70% 100.00%
DPS 2.00 2.00 0.00 4.00 2.00 0.00 3.00 -6.53% YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% - Horiz. % 66.67% 66.67% 0.00% 133.33% 66.67% 0.00% 100.00%
NAPS 1.9798 1.9279 1.7444 1.6651 1.5622 1.3594 1.2810 7.52% YoY % 2.69% 10.52% 4.76% 6.59% 14.92% 6.12% - Horiz. % 154.55% 150.50% 136.17% 129.98% 121.95% 106.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 38.59 59.84 54.79 47.72 59.23 52.10 54.43 -5.57% YoY % -35.51% 9.22% 14.82% -19.43% 13.69% -4.28% - Horiz. % 70.90% 109.94% 100.66% 87.67% 108.82% 95.72% 100.00%
EPS 1.74 7.92 4.82 4.14 4.05 3.31 3.47 -10.86% YoY % -78.03% 64.32% 16.43% 2.22% 22.36% -4.61% - Horiz. % 50.14% 228.24% 138.90% 119.31% 116.71% 95.39% 100.00%
DPS 1.90 1.90 0.00 3.35 1.59 0.00 2.30 -3.13% YoY % 0.00% 0.00% 0.00% 110.69% 0.00% 0.00% - Horiz. % 82.61% 82.61% 0.00% 145.65% 69.13% 0.00% 100.00%
NAPS 1.8850 1.8356 1.6609 1.3934 1.2424 1.0725 0.9833 11.45% YoY % 2.69% 10.52% 19.20% 12.15% 15.84% 9.07% - Horiz. % 191.70% 186.68% 168.91% 141.71% 126.35% 109.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.2900 1.3500 1.3500 1.2000 1.5000 1.4900 1.9200 -
P/RPS 3.18 2.15 2.35 2.10 2.01 2.26 2.71 2.70% YoY % 47.91% -8.51% 11.90% 4.48% -11.06% -16.61% - Horiz. % 117.34% 79.34% 86.72% 77.49% 74.17% 83.39% 100.00%
P/EPS 70.64 16.23 26.65 24.23 29.46 35.56 42.48 8.84% YoY % 335.24% -39.10% 9.99% -17.75% -17.15% -16.29% - Horiz. % 166.29% 38.21% 62.74% 57.04% 69.35% 83.71% 100.00%
EY 1.42 6.16 3.75 4.13 3.39 2.81 2.35 -8.05% YoY % -76.95% 64.27% -9.20% 21.83% 20.64% 19.57% - Horiz. % 60.43% 262.13% 159.57% 175.74% 144.26% 119.57% 100.00%
DY 1.55 1.48 0.00 3.33 1.33 0.00 1.56 -0.11% YoY % 4.73% 0.00% 0.00% 150.38% 0.00% 0.00% - Horiz. % 99.36% 94.87% 0.00% 213.46% 85.26% 0.00% 100.00%
P/NAPS 0.65 0.70 0.77 0.72 0.96 1.10 1.50 -13.00% YoY % -7.14% -9.09% 6.94% -25.00% -12.73% -26.67% - Horiz. % 43.33% 46.67% 51.33% 48.00% 64.00% 73.33% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 26/09/23 29/09/22 28/09/21 15/09/20 20/09/19 26/09/18 25/09/17 -
Price 1.3000 1.3800 1.4200 1.3800 1.5700 1.4300 1.9600 -
P/RPS 3.21 2.20 2.47 2.42 2.11 2.17 2.76 2.55% YoY % 45.91% -10.93% 2.07% 14.69% -2.76% -21.38% - Horiz. % 116.30% 79.71% 89.49% 87.68% 76.45% 78.62% 100.00%
P/EPS 71.18 16.59 28.03 27.86 30.83 34.13 43.36 8.61% YoY % 329.05% -40.81% 0.61% -9.63% -9.67% -21.29% - Horiz. % 164.16% 38.26% 64.64% 64.25% 71.10% 78.71% 100.00%
EY 1.40 6.03 3.57 3.59 3.24 2.93 2.31 -8.00% YoY % -76.78% 68.91% -0.56% 10.80% 10.58% 26.84% - Horiz. % 60.61% 261.04% 154.55% 155.41% 140.26% 126.84% 100.00%
DY 1.54 1.45 0.00 2.90 1.27 0.00 1.53 0.11% YoY % 6.21% 0.00% 0.00% 128.35% 0.00% 0.00% - Horiz. % 100.65% 94.77% 0.00% 189.54% 83.01% 0.00% 100.00%
P/NAPS 0.66 0.72 0.81 0.83 1.00 1.05 1.53 -13.07% YoY % -8.33% -11.11% -2.41% -17.00% -4.76% -31.37% - Horiz. % 43.14% 47.06% 52.94% 54.25% 65.36% 68.63% 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
3Q2021.pdf 
