[POHUAT] YoY Quarter Result on 2015-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 189,508 171,684 152,049 140,179 108,116 101,334 112,457 9.08% YoY % 10.38% 12.91% 8.47% 29.66% 6.69% -9.89% - Horiz. % 168.52% 152.67% 135.21% 124.65% 96.14% 90.11% 100.00%
PBT 26,369 21,827 24,698 19,887 13,343 10,047 9,501 18.54% YoY % 20.81% -11.62% 24.19% 49.04% 32.81% 5.75% - Horiz. % 277.54% 229.73% 259.95% 209.31% 140.44% 105.75% 100.00%
Tax -5,237 -3,536 -5,696 -4,303 -2,400 275 -1,043 30.84% YoY % -48.11% 37.92% -32.37% -79.29% -972.73% 126.37% - Horiz. % 502.11% 339.02% 546.12% 412.56% 230.11% -26.37% 100.00%
NP 21,132 18,291 19,002 15,584 10,943 10,322 8,458 16.48% YoY % 15.53% -3.74% 21.93% 42.41% 6.02% 22.04% - Horiz. % 249.85% 216.26% 224.66% 184.25% 129.38% 122.04% 100.00%
NP to SH 20,860 17,841 19,058 15,851 11,049 10,583 8,683 15.72% YoY % 16.92% -6.39% 20.23% 43.46% 4.40% 21.88% - Horiz. % 240.24% 205.47% 219.49% 182.55% 127.25% 121.88% 100.00%
Tax Rate 19.86 % 16.20 % 23.06 % 21.64 % 17.99 % -2.74 % 10.98 % 10.38% YoY % 22.59% -29.75% 6.56% 20.29% 756.57% -124.95% - Horiz. % 180.87% 147.54% 210.02% 197.09% 163.84% -24.95% 100.00%
Total Cost 168,376 153,393 133,047 124,595 97,173 91,012 103,999 8.36% YoY % 9.77% 15.29% 6.78% 28.22% 6.77% -12.49% - Horiz. % 161.90% 147.49% 127.93% 119.80% 93.44% 87.51% 100.00%
Net Worth 316,985 284,985 243,294 213,615 171,681 157,095 108,008 19.65% YoY % 11.23% 17.14% 13.89% 24.43% 9.28% 45.45% - Horiz. % 293.48% 263.86% 225.26% 197.78% 158.95% 145.45% 100.00%
Dividend 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 4,391 6,409 4,269 4,266 5,337 5,355 2,160 12.55% YoY % -31.49% 50.14% 0.06% -20.06% -0.34% 147.93% - Horiz. % 203.29% 296.73% 197.64% 197.52% 247.10% 247.93% 100.00%
Div Payout % 21.05 % 35.93 % 22.40 % 26.92 % 48.31 % 50.61 % 24.88 % -2.75% YoY % -41.41% 60.40% -16.79% -44.28% -4.54% 103.42% - Horiz. % 84.61% 144.41% 90.03% 108.20% 194.17% 203.42% 100.00%
Equity 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 316,985 284,985 243,294 213,615 171,681 157,095 108,008 19.65% YoY % 11.23% 17.14% 13.89% 24.43% 9.28% 45.45% - Horiz. % 293.48% 263.86% 225.26% 197.78% 158.95% 145.45% 100.00%
NOSH 219,565 213,664 213,472 213,337 106,753 107,115 108,008 12.55% YoY % 2.76% 0.09% 0.06% 99.84% -0.34% -0.83% - Horiz. % 203.29% 197.82% 197.64% 197.52% 98.84% 99.17% 100.00%
Ratio Analysis 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 11.15 % 10.65 % 12.50 % 11.12 % 10.12 % 10.19 % 7.52 % 6.78% YoY % 4.69% -14.80% 12.41% 9.88% -0.69% 35.51% - Horiz. % 148.27% 141.62% 166.22% 147.87% 134.57% 135.51% 100.00%
ROE 6.58 % 6.26 % 7.83 % 7.42 % 6.44 % 6.74 % 8.04 % -3.28% YoY % 5.11% -20.05% 5.53% 15.22% -4.45% -16.17% - Horiz. % 81.84% 77.86% 97.39% 92.29% 80.10% 83.83% 100.00%
Per Share 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 86.31 80.35 71.23 65.71 101.28 94.60 104.12 -3.08% YoY % 7.42% 12.80% 8.40% -35.12% 7.06% -9.14% - Horiz. % 82.89% 77.17% 68.41% 63.11% 97.27% 90.86% 100.00%
EPS 9.50 8.35 8.93 7.43 10.35 9.89 8.03 2.84% YoY % 13.77% -6.49% 20.19% -28.21% 4.65% 23.16% - Horiz. % 118.31% 103.99% 111.21% 92.53% 128.89% 123.16% 100.00%
DPS 2.00 3.00 2.00 2.00 5.00 5.00 2.00 - YoY % -33.33% 50.00% 0.00% -60.00% 0.00% 150.00% - Horiz. % 100.00% 150.00% 100.00% 100.00% 250.00% 250.00% 100.00%
NAPS 1.4437 1.3338 1.1397 1.0013 1.6082 1.4666 1.0000 6.31% YoY % 8.24% 17.03% 13.82% -37.74% 9.65% 46.66% - Horiz. % 144.37% 133.38% 113.97% 100.13% 160.82% 146.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 68.09 61.69 54.63 50.37 38.85 36.41 40.41 9.08% YoY % 10.37% 12.92% 8.46% 29.65% 6.70% -9.90% - Horiz. % 168.50% 152.66% 135.19% 124.65% 96.14% 90.10% 100.00%
EPS 7.50 6.41 6.85 5.70 3.97 3.80 3.12 15.73% YoY % 17.00% -6.42% 20.18% 43.58% 4.47% 21.79% - Horiz. % 240.38% 205.45% 219.55% 182.69% 127.24% 121.79% 100.00%
DPS 1.58 2.30 1.53 1.53 1.92 1.92 0.78 12.48% YoY % -31.30% 50.33% 0.00% -20.31% 0.00% 146.15% - Horiz. % 202.56% 294.87% 196.15% 196.15% 246.15% 246.15% 100.00%
NAPS 1.1390 1.0240 0.8742 0.7676 0.6169 0.5645 0.3881 19.64% YoY % 11.23% 17.14% 13.89% 24.43% 9.28% 45.45% - Horiz. % 293.48% 263.85% 225.25% 197.78% 158.95% 145.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.4600 2.0100 1.5700 1.4900 1.3300 0.7350 0.4000 -
P/RPS 1.69 2.50 2.20 2.27 1.31 0.78 0.38 28.22% YoY % -32.40% 13.64% -3.08% 73.28% 67.95% 105.26% - Horiz. % 444.74% 657.89% 578.95% 597.37% 344.74% 205.26% 100.00%
P/EPS 15.37 24.07 17.59 20.05 12.85 7.44 4.98 20.65% YoY % -36.14% 36.84% -12.27% 56.03% 72.72% 49.40% - Horiz. % 308.63% 483.33% 353.21% 402.61% 258.03% 149.40% 100.00%
EY 6.51 4.15 5.69 4.99 7.78 13.44 20.10 -17.12% YoY % 56.87% -27.07% 14.03% -35.86% -42.11% -33.13% - Horiz. % 32.39% 20.65% 28.31% 24.83% 38.71% 66.87% 100.00%
DY 1.37 1.49 1.27 1.34 3.76 6.80 5.00 -19.40% YoY % -8.05% 17.32% -5.22% -64.36% -44.71% 36.00% - Horiz. % 27.40% 29.80% 25.40% 26.80% 75.20% 136.00% 100.00%
P/NAPS 1.01 1.51 1.38 1.49 0.83 0.50 0.40 16.68% YoY % -33.11% 9.42% -7.38% 79.52% 66.00% 25.00% - Horiz. % 252.50% 377.50% 345.00% 372.50% 207.50% 125.00% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 20/12/17 22/12/16 31/12/15 24/12/14 31/12/13 27/12/12 -
Price 1.4800 1.7400 1.6800 2.0500 1.3000 1.0000 0.3800 -
P/RPS 1.71 2.17 2.36 3.12 1.28 1.06 0.36 29.64% YoY % -21.20% -8.05% -24.36% 143.75% 20.75% 194.44% - Horiz. % 475.00% 602.78% 655.56% 866.67% 355.56% 294.44% 100.00%
P/EPS 15.58 20.84 18.82 27.59 12.56 10.12 4.73 21.97% YoY % -25.24% 10.73% -31.79% 119.67% 24.11% 113.95% - Horiz. % 329.39% 440.59% 397.89% 583.30% 265.54% 213.95% 100.00%
EY 6.42 4.80 5.31 3.62 7.96 9.88 21.16 -18.02% YoY % 33.75% -9.60% 46.69% -54.52% -19.43% -53.31% - Horiz. % 30.34% 22.68% 25.09% 17.11% 37.62% 46.69% 100.00%
DY 1.35 1.72 1.19 0.98 3.85 5.00 5.26 -20.27% YoY % -21.51% 44.54% 21.43% -74.55% -23.00% -4.94% - Horiz. % 25.67% 32.70% 22.62% 18.63% 73.19% 95.06% 100.00%
P/NAPS 1.03 1.30 1.47 2.05 0.81 0.68 0.38 18.07% YoY % -20.77% -11.56% -28.29% 153.09% 19.12% 78.95% - Horiz. % 271.05% 342.11% 386.84% 539.47% 213.16% 178.95% 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
4Q2015.pdf 
