[POHUAT] YoY Quarter Result on 2014-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/17 31/10/16 31/10/15 31/10/14 31/10/04 31/10/12 31/10/11 CAGR
Revenue 171,684 152,049 140,179 108,116 101,334 112,457 95,615 10.24% YoY % 12.91% 8.47% 29.66% 6.69% -9.89% 17.61% - Horiz. % 179.56% 159.02% 146.61% 113.07% 105.98% 117.61% 100.00%
PBT 21,827 24,698 19,887 13,343 10,047 9,501 -513 - YoY % -11.62% 24.19% 49.04% 32.81% 5.75% 1,952.05% - Horiz. % -4,254.78% -4,814.42% -3,876.61% -2,600.97% -1,958.48% -1,852.05% 100.00%
Tax -3,536 -5,696 -4,303 -2,400 275 -1,043 1,937 - YoY % 37.92% -32.37% -79.29% -972.73% 126.37% -153.85% - Horiz. % -182.55% -294.06% -222.15% -123.90% 14.20% -53.85% 100.00%
NP 18,291 19,002 15,584 10,943 10,322 8,458 1,424 52.97% YoY % -3.74% 21.93% 42.41% 6.02% 22.04% 493.96% - Horiz. % 1,284.48% 1,334.41% 1,094.38% 768.47% 724.86% 593.96% 100.00%
NP to SH 17,841 19,058 15,851 11,049 10,583 8,683 1,399 52.79% YoY % -6.39% 20.23% 43.46% 4.40% 21.88% 520.66% - Horiz. % 1,275.27% 1,362.26% 1,133.02% 789.78% 756.47% 620.66% 100.00%
Tax Rate 16.20 % 23.06 % 21.64 % 17.99 % -2.74 % 10.98 % - % - YoY % -29.75% 6.56% 20.29% 756.57% -124.95% 0.00% - Horiz. % 147.54% 210.02% 197.09% 163.84% -24.95% 100.00% -
Total Cost 153,393 133,047 124,595 97,173 91,012 103,999 94,191 8.46% YoY % 15.29% 6.78% 28.22% 6.77% -12.49% 10.41% - Horiz. % 162.85% 141.25% 132.28% 103.17% 96.62% 110.41% 100.00%
Net Worth 284,985 243,294 213,615 171,681 157,095 108,008 130,524 13.89% YoY % 17.14% 13.89% 24.43% 9.28% 45.45% -17.25% - Horiz. % 218.34% 186.40% 163.66% 131.53% 120.36% 82.75% 100.00%
Dividend 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 6,409 4,269 4,266 5,337 5,355 2,160 2,256 18.99% YoY % 50.14% 0.06% -20.06% -0.34% 147.93% -4.27% - Horiz. % 284.07% 189.21% 189.09% 236.55% 237.35% 95.73% 100.00%
Div Payout % 35.93 % 22.40 % 26.92 % 48.31 % 50.61 % 24.88 % 161.29 % -22.12% YoY % 60.40% -16.79% -44.28% -4.54% 103.42% -84.57% - Horiz. % 22.28% 13.89% 16.69% 29.95% 31.38% 15.43% 100.00%
Equity 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 284,985 243,294 213,615 171,681 157,095 108,008 130,524 13.89% YoY % 17.14% 13.89% 24.43% 9.28% 45.45% -17.25% - Horiz. % 218.34% 186.40% 163.66% 131.53% 120.36% 82.75% 100.00%
NOSH 213,664 213,472 213,337 106,753 107,115 108,008 112,822 11.22% YoY % 0.09% 0.06% 99.84% -0.34% -0.83% -4.27% - Horiz. % 189.38% 189.21% 189.09% 94.62% 94.94% 95.73% 100.00%
Ratio Analysis 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 10.65 % 12.50 % 11.12 % 10.12 % 10.19 % 7.52 % 1.49 % 38.75% YoY % -14.80% 12.41% 9.88% -0.69% 35.51% 404.70% - Horiz. % 714.77% 838.93% 746.31% 679.19% 683.89% 504.70% 100.00%
ROE 6.26 % 7.83 % 7.42 % 6.44 % 6.74 % 8.04 % 1.07 % 34.20% YoY % -20.05% 5.53% 15.22% -4.45% -16.17% 651.40% - Horiz. % 585.05% 731.78% 693.46% 601.87% 629.91% 751.40% 100.00%
Per Share 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 80.35 71.23 65.71 101.28 94.60 104.12 84.75 -0.88% YoY % 12.80% 8.40% -35.12% 7.06% -9.14% 22.86% - Horiz. % 94.81% 84.05% 77.53% 119.50% 111.62% 122.86% 100.00%
EPS 8.35 8.93 7.43 10.35 9.89 8.03 1.24 37.38% YoY % -6.49% 20.19% -28.21% 4.65% 23.16% 547.58% - Horiz. % 673.39% 720.16% 599.19% 834.68% 797.58% 647.58% 100.00%
DPS 3.00 2.00 2.00 5.00 5.00 2.00 2.00 6.98% YoY % 50.00% 0.00% -60.00% 0.00% 150.00% 0.00% - Horiz. % 150.00% 100.00% 100.00% 250.00% 250.00% 100.00% 100.00%
NAPS 1.3338 1.1397 1.0013 1.6082 1.4666 1.0000 1.1569 2.40% YoY % 17.03% 13.82% -37.74% 9.65% 46.66% -13.56% - Horiz. % 115.29% 98.51% 86.55% 139.01% 126.77% 86.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 61.69 54.63 50.37 38.85 36.41 40.41 34.36 10.24% YoY % 12.92% 8.46% 29.65% 6.70% -9.90% 17.61% - Horiz. % 179.54% 158.99% 146.59% 113.07% 105.97% 117.61% 100.00%
EPS 6.41 6.85 5.70 3.97 3.80 3.12 0.50 52.93% YoY % -6.42% 20.18% 43.58% 4.47% 21.79% 524.00% - Horiz. % 1,282.00% 1,370.00% 1,140.00% 794.00% 760.00% 624.00% 100.00%
DPS 2.30 1.53 1.53 1.92 1.92 0.78 0.81 18.98% YoY % 50.33% 0.00% -20.31% 0.00% 146.15% -3.70% - Horiz. % 283.95% 188.89% 188.89% 237.04% 237.04% 96.30% 100.00%
NAPS 1.0240 0.8742 0.7676 0.6169 0.5645 0.3881 0.4690 13.89% YoY % 17.14% 13.89% 24.43% 9.28% 45.45% -17.25% - Horiz. % 218.34% 186.40% 163.67% 131.54% 120.36% 82.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.0100 1.5700 1.4900 1.3300 0.7350 0.4000 0.4150 -
P/RPS 2.50 2.20 2.27 1.31 0.78 0.38 0.49 31.17% YoY % 13.64% -3.08% 73.28% 67.95% 105.26% -22.45% - Horiz. % 510.20% 448.98% 463.27% 267.35% 159.18% 77.55% 100.00%
P/EPS 24.07 17.59 20.05 12.85 7.44 4.98 33.47 -5.34% YoY % 36.84% -12.27% 56.03% 72.72% 49.40% -85.12% - Horiz. % 71.92% 52.55% 59.90% 38.39% 22.23% 14.88% 100.00%
EY 4.15 5.69 4.99 7.78 13.44 20.10 2.99 5.61% YoY % -27.07% 14.03% -35.86% -42.11% -33.13% 572.24% - Horiz. % 138.80% 190.30% 166.89% 260.20% 449.50% 672.24% 100.00%
DY 1.49 1.27 1.34 3.76 6.80 5.00 4.82 -17.76% YoY % 17.32% -5.22% -64.36% -44.71% 36.00% 3.73% - Horiz. % 30.91% 26.35% 27.80% 78.01% 141.08% 103.73% 100.00%
P/NAPS 1.51 1.38 1.49 0.83 0.50 0.40 0.36 26.97% YoY % 9.42% -7.38% 79.52% 66.00% 25.00% 11.11% - Horiz. % 419.44% 383.33% 413.89% 230.56% 138.89% 111.11% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 22/12/16 31/12/15 24/12/14 31/12/13 27/12/12 29/12/11 -
Price 1.7400 1.6800 2.0500 1.3000 1.0000 0.3800 0.4000 -
P/RPS 2.17 2.36 3.12 1.28 1.06 0.36 0.47 29.01% YoY % -8.05% -24.36% 143.75% 20.75% 194.44% -23.40% - Horiz. % 461.70% 502.13% 663.83% 272.34% 225.53% 76.60% 100.00%
P/EPS 20.84 18.82 27.59 12.56 10.12 4.73 32.26 -7.02% YoY % 10.73% -31.79% 119.67% 24.11% 113.95% -85.34% - Horiz. % 64.60% 58.34% 85.52% 38.93% 31.37% 14.66% 100.00%
EY 4.80 5.31 3.62 7.96 9.88 21.16 3.10 7.55% YoY % -9.60% 46.69% -54.52% -19.43% -53.31% 582.58% - Horiz. % 154.84% 171.29% 116.77% 256.77% 318.71% 682.58% 100.00%
DY 1.72 1.19 0.98 3.85 5.00 5.26 5.00 -16.28% YoY % 44.54% 21.43% -74.55% -23.00% -4.94% 5.20% - Horiz. % 34.40% 23.80% 19.60% 77.00% 100.00% 105.20% 100.00%
P/NAPS 1.30 1.47 2.05 0.81 0.68 0.38 0.35 24.42% YoY % -11.56% -28.29% 153.09% 19.12% 78.95% 8.57% - Horiz. % 371.43% 420.00% 585.71% 231.43% 194.29% 108.57% 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
4Q2014.pdf 
