[POHUAT] YoY Quarter Result on 2018-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 53,053 216,718 192,081 189,508 171,684 152,049 140,179 -14.94% YoY % -75.52% 12.83% 1.36% 10.38% 12.91% 8.47% - Horiz. % 37.85% 154.60% 137.03% 135.19% 122.47% 108.47% 100.00%
PBT -5,031 28,168 19,903 26,369 21,827 24,698 19,887 - YoY % -117.86% 41.53% -24.52% 20.81% -11.62% 24.19% - Horiz. % -25.30% 141.64% 100.08% 132.59% 109.76% 124.19% 100.00%
Tax 1,494 -6,085 -5,067 -5,237 -3,536 -5,696 -4,303 - YoY % 124.55% -20.09% 3.25% -48.11% 37.92% -32.37% - Horiz. % -34.72% 141.41% 117.76% 121.71% 82.18% 132.37% 100.00%
NP -3,537 22,083 14,836 21,132 18,291 19,002 15,584 - YoY % -116.02% 48.85% -29.79% 15.53% -3.74% 21.93% - Horiz. % -22.70% 141.70% 95.20% 135.60% 117.37% 121.93% 100.00%
NP to SH -3,537 22,083 14,831 20,860 17,841 19,058 15,851 - YoY % -116.02% 48.90% -28.90% 16.92% -6.39% 20.23% - Horiz. % -22.31% 139.32% 93.57% 131.60% 112.55% 120.23% 100.00%
Tax Rate - % 21.60 % 25.46 % 19.86 % 16.20 % 23.06 % 21.64 % - YoY % 0.00% -15.16% 28.20% 22.59% -29.75% 6.56% - Horiz. % 0.00% 99.82% 117.65% 91.77% 74.86% 106.56% 100.00%
Total Cost 56,590 194,635 177,245 168,376 153,393 133,047 124,595 -12.32% YoY % -70.93% 9.81% 5.27% 9.77% 15.29% 6.78% - Horiz. % 45.42% 156.21% 142.26% 135.14% 123.11% 106.78% 100.00%
Net Worth 450,770 436,794 368,956 316,985 284,985 243,294 213,615 13.24% YoY % 3.20% 18.39% 16.40% 11.23% 17.14% 13.89% - Horiz. % 211.02% 204.48% 172.72% 148.39% 133.41% 113.89% 100.00%
Dividend 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 10,598 9,600 4,526 4,391 6,409 4,269 4,266 16.36% YoY % 10.40% 112.11% 3.07% -31.49% 50.14% 0.06% - Horiz. % 248.41% 225.00% 106.08% 102.92% 150.23% 100.06% 100.00%
Div Payout % - % 43.47 % 30.52 % 21.05 % 35.93 % 22.40 % 26.92 % - YoY % 0.00% 42.43% 44.99% -41.41% 60.40% -16.79% - Horiz. % 0.00% 161.48% 113.37% 78.19% 133.47% 83.21% 100.00%
Equity 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 450,770 436,794 368,956 316,985 284,985 243,294 213,615 13.24% YoY % 3.20% 18.39% 16.40% 11.23% 17.14% 13.89% - Horiz. % 211.02% 204.48% 172.72% 148.39% 133.41% 113.89% 100.00%
NOSH 264,972 240,010 226,312 219,565 213,664 213,472 213,337 3.68% YoY % 10.40% 6.05% 3.07% 2.76% 0.09% 0.06% - Horiz. % 124.20% 112.50% 106.08% 102.92% 100.15% 100.06% 100.00%
Ratio Analysis 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -6.67 % 10.19 % 7.72 % 11.15 % 10.65 % 12.50 % 11.12 % - YoY % -165.46% 31.99% -30.76% 4.69% -14.80% 12.41% - Horiz. % -59.98% 91.64% 69.42% 100.27% 95.77% 112.41% 100.00%
ROE -0.78 % 5.06 % 4.02 % 6.58 % 6.26 % 7.83 % 7.42 % - YoY % -115.42% 25.87% -38.91% 5.11% -20.05% 5.53% - Horiz. % -10.51% 68.19% 54.18% 88.68% 84.37% 105.53% 100.00%
Per Share 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 20.02 90.30 84.87 86.31 80.35 71.23 65.71 -17.96% YoY % -77.83% 6.40% -1.67% 7.42% 12.80% 8.40% - Horiz. % 30.47% 137.42% 129.16% 131.35% 122.28% 108.40% 100.00%
EPS -1.34 9.20 6.55 9.50 8.35 8.93 7.43 - YoY % -114.57% 40.46% -31.05% 13.77% -6.49% 20.19% - Horiz. % -18.03% 123.82% 88.16% 127.86% 112.38% 120.19% 100.00%
DPS 4.00 4.00 2.00 2.00 3.00 2.00 2.00 12.23% YoY % 0.00% 100.00% 0.00% -33.33% 50.00% 0.00% - Horiz. % 200.00% 200.00% 100.00% 100.00% 150.00% 100.00% 100.00%
NAPS 1.7012 1.8199 1.6303 1.4437 1.3338 1.1397 1.0013 9.23% YoY % -6.52% 11.63% 12.93% 8.24% 17.03% 13.82% - Horiz. % 169.90% 181.75% 162.82% 144.18% 133.21% 113.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 19.06 77.87 69.02 68.09 61.69 54.63 50.37 -14.94% YoY % -75.52% 12.82% 1.37% 10.37% 12.92% 8.46% - Horiz. % 37.84% 154.60% 137.03% 135.18% 122.47% 108.46% 100.00%
EPS -1.27 7.93 5.33 7.50 6.41 6.85 5.70 - YoY % -116.02% 48.78% -28.93% 17.00% -6.42% 20.18% - Horiz. % -22.28% 139.12% 93.51% 131.58% 112.46% 120.18% 100.00%
DPS 3.81 3.45 1.63 1.58 2.30 1.53 1.53 16.41% YoY % 10.43% 111.66% 3.16% -31.30% 50.33% 0.00% - Horiz. % 249.02% 225.49% 106.54% 103.27% 150.33% 100.00% 100.00%
NAPS 1.6197 1.5695 1.3258 1.1390 1.0240 0.8742 0.7676 13.24% YoY % 3.20% 18.38% 16.40% 11.23% 17.14% 13.89% - Horiz. % 211.01% 204.47% 172.72% 148.38% 133.40% 113.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.4600 1.7700 1.5100 1.4600 2.0100 1.5700 1.4900 -
P/RPS 7.29 1.96 1.78 1.69 2.50 2.20 2.27 21.44% YoY % 271.94% 10.11% 5.33% -32.40% 13.64% -3.08% - Horiz. % 321.15% 86.34% 78.41% 74.45% 110.13% 96.92% 100.00%
P/EPS -109.37 19.24 23.04 15.37 24.07 17.59 20.05 - YoY % -668.45% -16.49% 49.90% -36.14% 36.84% -12.27% - Horiz. % -545.49% 95.96% 114.91% 76.66% 120.05% 87.73% 100.00%
EY -0.91 5.20 4.34 6.51 4.15 5.69 4.99 - YoY % -117.50% 19.82% -33.33% 56.87% -27.07% 14.03% - Horiz. % -18.24% 104.21% 86.97% 130.46% 83.17% 114.03% 100.00%
DY 2.74 2.26 1.32 1.37 1.49 1.27 1.34 12.65% YoY % 21.24% 71.21% -3.65% -8.05% 17.32% -5.22% - Horiz. % 204.48% 168.66% 98.51% 102.24% 111.19% 94.78% 100.00%
P/NAPS 0.86 0.97 0.93 1.01 1.51 1.38 1.49 -8.75% YoY % -11.34% 4.30% -7.92% -33.11% 9.42% -7.38% - Horiz. % 57.72% 65.10% 62.42% 67.79% 101.34% 92.62% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/12/21 23/12/20 31/12/19 12/12/18 20/12/17 22/12/16 31/12/15 -
Price 1.3600 1.7800 1.5200 1.4800 1.7400 1.6800 2.0500 -
P/RPS 6.79 1.97 1.79 1.71 2.17 2.36 3.12 13.82% YoY % 244.67% 10.06% 4.68% -21.20% -8.05% -24.36% - Horiz. % 217.63% 63.14% 57.37% 54.81% 69.55% 75.64% 100.00%
P/EPS -101.88 19.35 23.19 15.58 20.84 18.82 27.59 - YoY % -626.51% -16.56% 48.84% -25.24% 10.73% -31.79% - Horiz. % -369.26% 70.13% 84.05% 56.47% 75.53% 68.21% 100.00%
EY -0.98 5.17 4.31 6.42 4.80 5.31 3.62 - YoY % -118.96% 19.95% -32.87% 33.75% -9.60% 46.69% - Horiz. % -27.07% 142.82% 119.06% 177.35% 132.60% 146.69% 100.00%
DY 2.94 2.25 1.32 1.35 1.72 1.19 0.98 20.07% YoY % 30.67% 70.45% -2.22% -21.51% 44.54% 21.43% - Horiz. % 300.00% 229.59% 134.69% 137.76% 175.51% 121.43% 100.00%
P/NAPS 0.80 0.98 0.93 1.03 1.30 1.47 2.05 -14.50% YoY % -18.37% 5.38% -9.71% -20.77% -11.56% -28.29% - Horiz. % 39.02% 47.80% 45.37% 50.24% 63.41% 71.71% 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
4Q2018.pdf 
