[POHUAT] YoY Quarter Result on 2016-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 192,081 189,508 171,684 152,049 140,179 108,116 101,334 11.24% YoY % 1.36% 10.38% 12.91% 8.47% 29.66% 6.69% - Horiz. % 189.55% 187.01% 169.42% 150.05% 138.33% 106.69% 100.00%
PBT 19,903 26,369 21,827 24,698 19,887 13,343 10,047 12.06% YoY % -24.52% 20.81% -11.62% 24.19% 49.04% 32.81% - Horiz. % 198.10% 262.46% 217.25% 245.82% 197.94% 132.81% 100.00%
Tax -5,067 -5,237 -3,536 -5,696 -4,303 -2,400 275 - YoY % 3.25% -48.11% 37.92% -32.37% -79.29% -972.73% - Horiz. % -1,842.55% -1,904.36% -1,285.82% -2,071.27% -1,564.73% -872.73% 100.00%
NP 14,836 21,132 18,291 19,002 15,584 10,943 10,322 6.23% YoY % -29.79% 15.53% -3.74% 21.93% 42.41% 6.02% - Horiz. % 143.73% 204.73% 177.20% 184.09% 150.98% 106.02% 100.00%
NP to SH 14,831 20,860 17,841 19,058 15,851 11,049 10,583 5.78% YoY % -28.90% 16.92% -6.39% 20.23% 43.46% 4.40% - Horiz. % 140.14% 197.11% 168.58% 180.08% 149.78% 104.40% 100.00%
Tax Rate 25.46 % 19.86 % 16.20 % 23.06 % 21.64 % 17.99 % -2.74 % - YoY % 28.20% 22.59% -29.75% 6.56% 20.29% 756.57% - Horiz. % -929.20% -724.82% -591.24% -841.61% -789.78% -656.57% 100.00%
Total Cost 177,245 168,376 153,393 133,047 124,595 97,173 91,012 11.74% YoY % 5.27% 9.77% 15.29% 6.78% 28.22% 6.77% - Horiz. % 194.75% 185.00% 168.54% 146.19% 136.90% 106.77% 100.00%
Net Worth 368,956 316,985 284,985 243,294 213,615 171,681 157,095 15.29% YoY % 16.40% 11.23% 17.14% 13.89% 24.43% 9.28% - Horiz. % 234.86% 201.78% 181.41% 154.87% 135.98% 109.28% 100.00%
Dividend 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 4,526 4,391 6,409 4,269 4,266 5,337 5,355 -2.76% YoY % 3.07% -31.49% 50.14% 0.06% -20.06% -0.34% - Horiz. % 84.51% 81.99% 119.68% 79.72% 79.67% 99.66% 100.00%
Div Payout % 30.52 % 21.05 % 35.93 % 22.40 % 26.92 % 48.31 % 50.61 % -8.08% YoY % 44.99% -41.41% 60.40% -16.79% -44.28% -4.54% - Horiz. % 60.30% 41.59% 70.99% 44.26% 53.19% 95.46% 100.00%
Equity 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 368,956 316,985 284,985 243,294 213,615 171,681 157,095 15.29% YoY % 16.40% 11.23% 17.14% 13.89% 24.43% 9.28% - Horiz. % 234.86% 201.78% 181.41% 154.87% 135.98% 109.28% 100.00%
NOSH 226,312 219,565 213,664 213,472 213,337 106,753 107,115 13.27% YoY % 3.07% 2.76% 0.09% 0.06% 99.84% -0.34% - Horiz. % 211.28% 204.98% 199.47% 199.29% 199.17% 99.66% 100.00%
Ratio Analysis 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 7.72 % 11.15 % 10.65 % 12.50 % 11.12 % 10.12 % 10.19 % -4.52% YoY % -30.76% 4.69% -14.80% 12.41% 9.88% -0.69% - Horiz. % 75.76% 109.42% 104.51% 122.67% 109.13% 99.31% 100.00%
ROE 4.02 % 6.58 % 6.26 % 7.83 % 7.42 % 6.44 % 6.74 % -8.25% YoY % -38.91% 5.11% -20.05% 5.53% 15.22% -4.45% - Horiz. % 59.64% 97.63% 92.88% 116.17% 110.09% 95.55% 100.00%
Per Share 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 84.87 86.31 80.35 71.23 65.71 101.28 94.60 -1.79% YoY % -1.67% 7.42% 12.80% 8.40% -35.12% 7.06% - Horiz. % 89.71% 91.24% 84.94% 75.30% 69.46% 107.06% 100.00%
EPS 6.55 9.50 8.35 8.93 7.43 10.35 9.89 -6.63% YoY % -31.05% 13.77% -6.49% 20.19% -28.21% 4.65% - Horiz. % 66.23% 96.06% 84.43% 90.29% 75.13% 104.65% 100.00%
DPS 2.00 2.00 3.00 2.00 2.00 5.00 5.00 -14.16% YoY % 0.00% -33.33% 50.00% 0.00% -60.00% 0.00% - Horiz. % 40.00% 40.00% 60.00% 40.00% 40.00% 100.00% 100.00%
NAPS 1.6303 1.4437 1.3338 1.1397 1.0013 1.6082 1.4666 1.78% YoY % 12.93% 8.24% 17.03% 13.82% -37.74% 9.65% - Horiz. % 111.16% 98.44% 90.95% 77.71% 68.27% 109.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 69.02 68.09 61.69 54.63 50.37 38.85 36.41 11.24% YoY % 1.37% 10.37% 12.92% 8.46% 29.65% 6.70% - Horiz. % 189.56% 187.01% 169.43% 150.04% 138.34% 106.70% 100.00%
EPS 5.33 7.50 6.41 6.85 5.70 3.97 3.80 5.80% YoY % -28.93% 17.00% -6.42% 20.18% 43.58% 4.47% - Horiz. % 140.26% 197.37% 168.68% 180.26% 150.00% 104.47% 100.00%
DPS 1.63 1.58 2.30 1.53 1.53 1.92 1.92 -2.69% YoY % 3.16% -31.30% 50.33% 0.00% -20.31% 0.00% - Horiz. % 84.90% 82.29% 119.79% 79.69% 79.69% 100.00% 100.00%
NAPS 1.3258 1.1390 1.0240 0.8742 0.7676 0.6169 0.5645 15.29% YoY % 16.40% 11.23% 17.14% 13.89% 24.43% 9.28% - Horiz. % 234.86% 201.77% 181.40% 154.86% 135.98% 109.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.5100 1.4600 2.0100 1.5700 1.4900 1.3300 0.7350 -
P/RPS 1.78 1.69 2.50 2.20 2.27 1.31 0.78 14.73% YoY % 5.33% -32.40% 13.64% -3.08% 73.28% 67.95% - Horiz. % 228.21% 216.67% 320.51% 282.05% 291.03% 167.95% 100.00%
P/EPS 23.04 15.37 24.07 17.59 20.05 12.85 7.44 20.72% YoY % 49.90% -36.14% 36.84% -12.27% 56.03% 72.72% - Horiz. % 309.68% 206.59% 323.52% 236.42% 269.49% 172.72% 100.00%
EY 4.34 6.51 4.15 5.69 4.99 7.78 13.44 -17.16% YoY % -33.33% 56.87% -27.07% 14.03% -35.86% -42.11% - Horiz. % 32.29% 48.44% 30.88% 42.34% 37.13% 57.89% 100.00%
DY 1.32 1.37 1.49 1.27 1.34 3.76 6.80 -23.90% YoY % -3.65% -8.05% 17.32% -5.22% -64.36% -44.71% - Horiz. % 19.41% 20.15% 21.91% 18.68% 19.71% 55.29% 100.00%
P/NAPS 0.93 1.01 1.51 1.38 1.49 0.83 0.50 10.89% YoY % -7.92% -33.11% 9.42% -7.38% 79.52% 66.00% - Horiz. % 186.00% 202.00% 302.00% 276.00% 298.00% 166.00% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/12/19 12/12/18 20/12/17 22/12/16 31/12/15 24/12/14 31/12/13 -
Price 1.5200 1.4800 1.7400 1.6800 2.0500 1.3000 1.0000 -
P/RPS 1.79 1.71 2.17 2.36 3.12 1.28 1.06 9.12% YoY % 4.68% -21.20% -8.05% -24.36% 143.75% 20.75% - Horiz. % 168.87% 161.32% 204.72% 222.64% 294.34% 120.75% 100.00%
P/EPS 23.19 15.58 20.84 18.82 27.59 12.56 10.12 14.81% YoY % 48.84% -25.24% 10.73% -31.79% 119.67% 24.11% - Horiz. % 229.15% 153.95% 205.93% 185.97% 272.63% 124.11% 100.00%
EY 4.31 6.42 4.80 5.31 3.62 7.96 9.88 -12.91% YoY % -32.87% 33.75% -9.60% 46.69% -54.52% -19.43% - Horiz. % 43.62% 64.98% 48.58% 53.74% 36.64% 80.57% 100.00%
DY 1.32 1.35 1.72 1.19 0.98 3.85 5.00 -19.90% YoY % -2.22% -21.51% 44.54% 21.43% -74.55% -23.00% - Horiz. % 26.40% 27.00% 34.40% 23.80% 19.60% 77.00% 100.00%
P/NAPS 0.93 1.03 1.30 1.47 2.05 0.81 0.68 5.35% YoY % -9.71% -20.77% -11.56% -28.29% 153.09% 19.12% - Horiz. % 136.76% 151.47% 191.18% 216.18% 301.47% 119.12% 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
4Q2016.pdf 
