[POHUAT] YoY Quarter Result on 2022-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 105,936 167,324 53,053 216,718 192,081 189,508 171,684 -7.73% YoY % -36.69% 215.39% -75.52% 12.83% 1.36% 10.38% - Horiz. % 61.70% 97.46% 30.90% 126.23% 111.88% 110.38% 100.00%
PBT 15,078 32,132 -5,031 28,168 19,903 26,369 21,827 -5.98% YoY % -53.07% 738.68% -117.86% 41.53% -24.52% 20.81% - Horiz. % 69.08% 147.21% -23.05% 129.05% 91.19% 120.81% 100.00%
Tax -4,289 -8,556 1,494 -6,085 -5,067 -5,237 -3,536 3.27% YoY % 49.87% -672.69% 124.55% -20.09% 3.25% -48.11% - Horiz. % 121.30% 241.97% -42.25% 172.09% 143.30% 148.11% 100.00%
NP 10,789 23,576 -3,537 22,083 14,836 21,132 18,291 -8.42% YoY % -54.24% 766.55% -116.02% 48.85% -29.79% 15.53% - Horiz. % 58.99% 128.89% -19.34% 120.73% 81.11% 115.53% 100.00%
NP to SH 10,789 23,576 -3,537 22,083 14,831 20,860 17,841 -8.04% YoY % -54.24% 766.55% -116.02% 48.90% -28.90% 16.92% - Horiz. % 60.47% 132.15% -19.83% 123.78% 83.13% 116.92% 100.00%
Tax Rate 28.45 % 26.63 % - % 21.60 % 25.46 % 19.86 % 16.20 % 9.84% YoY % 6.83% 0.00% 0.00% -15.16% 28.20% 22.59% - Horiz. % 175.62% 164.38% 0.00% 133.33% 157.16% 122.59% 100.00%
Total Cost 95,147 143,748 56,590 194,635 177,245 168,376 153,393 -7.65% YoY % -33.81% 154.02% -70.93% 9.81% 5.27% 9.77% - Horiz. % 62.03% 93.71% 36.89% 126.89% 115.55% 109.77% 100.00%
Net Worth 535,004 521,809 450,770 436,794 368,956 316,985 284,985 11.06% YoY % 2.53% 15.76% 3.20% 18.39% 16.40% 11.23% - Horiz. % 187.73% 183.10% 158.17% 153.27% 129.46% 111.23% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 5,299 10,598 10,598 9,600 4,526 4,391 6,409 -3.12% YoY % -50.00% 0.00% 10.40% 112.11% 3.07% -31.49% - Horiz. % 82.68% 165.35% 165.35% 149.77% 70.61% 68.51% 100.00%
Div Payout % 49.12 % 44.96 % - % 43.47 % 30.52 % 21.05 % 35.93 % 5.35% YoY % 9.25% 0.00% 0.00% 42.43% 44.99% -41.41% - Horiz. % 136.71% 125.13% 0.00% 120.99% 84.94% 58.59% 100.00%
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 535,004 521,809 450,770 436,794 368,956 316,985 284,985 11.06% YoY % 2.53% 15.76% 3.20% 18.39% 16.40% 11.23% - Horiz. % 187.73% 183.10% 158.17% 153.27% 129.46% 111.23% 100.00%
NOSH 264,972 264,972 264,972 240,010 226,312 219,565 213,664 3.65% YoY % 0.00% 0.00% 10.40% 6.05% 3.07% 2.76% - Horiz. % 124.01% 124.01% 124.01% 112.33% 105.92% 102.76% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 10.18 % 14.09 % -6.67 % 10.19 % 7.72 % 11.15 % 10.65 % -0.75% YoY % -27.75% 311.24% -165.46% 31.99% -30.76% 4.69% - Horiz. % 95.59% 132.30% -62.63% 95.68% 72.49% 104.69% 100.00%
ROE 2.02 % 4.52 % -0.78 % 5.06 % 4.02 % 6.58 % 6.26 % -17.17% YoY % -55.31% 679.49% -115.42% 25.87% -38.91% 5.11% - Horiz. % 32.27% 72.20% -12.46% 80.83% 64.22% 105.11% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 39.98 63.15 20.02 90.30 84.87 86.31 80.35 -10.98% YoY % -36.69% 215.43% -77.83% 6.40% -1.67% 7.42% - Horiz. % 49.76% 78.59% 24.92% 112.38% 105.63% 107.42% 100.00%
EPS 4.07 8.90 -1.34 9.20 6.55 9.50 8.35 -11.28% YoY % -54.27% 764.18% -114.57% 40.46% -31.05% 13.77% - Horiz. % 48.74% 106.59% -16.05% 110.18% 78.44% 113.77% 100.00%
DPS 2.00 4.00 4.00 4.00 2.00 2.00 3.00 -6.53% YoY % -50.00% 0.00% 0.00% 100.00% 0.00% -33.33% - Horiz. % 66.67% 133.33% 133.33% 133.33% 66.67% 66.67% 100.00%
NAPS 2.0191 1.9693 1.7012 1.8199 1.6303 1.4437 1.3338 7.15% YoY % 2.53% 15.76% -6.52% 11.63% 12.93% 8.24% - Horiz. % 151.38% 147.65% 127.55% 136.44% 122.23% 108.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,299 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 38.07 60.12 19.06 77.87 69.02 68.09 61.69 -7.73% YoY % -36.68% 215.42% -75.52% 12.82% 1.37% 10.37% - Horiz. % 61.71% 97.46% 30.90% 126.23% 111.88% 110.37% 100.00%
EPS 3.88 8.47 -1.27 7.93 5.33 7.50 6.41 -8.02% YoY % -54.19% 766.93% -116.02% 48.78% -28.93% 17.00% - Horiz. % 60.53% 132.14% -19.81% 123.71% 83.15% 117.00% 100.00%
DPS 1.90 3.81 3.81 3.45 1.63 1.58 2.30 -3.13% YoY % -50.13% 0.00% 10.43% 111.66% 3.16% -31.30% - Horiz. % 82.61% 165.65% 165.65% 150.00% 70.87% 68.70% 100.00%
NAPS 1.9224 1.8750 1.6197 1.5695 1.3258 1.1390 1.0240 11.06% YoY % 2.53% 15.76% 3.20% 18.38% 16.40% 11.23% - Horiz. % 187.73% 183.11% 158.17% 153.27% 129.47% 111.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.3900 1.3600 1.4600 1.7700 1.5100 1.4600 2.0100 -
P/RPS 3.48 2.15 7.29 1.96 1.78 1.69 2.50 5.66% YoY % 61.86% -70.51% 271.94% 10.11% 5.33% -32.40% - Horiz. % 139.20% 86.00% 291.60% 78.40% 71.20% 67.60% 100.00%
P/EPS 34.14 15.29 -109.37 19.24 23.04 15.37 24.07 6.00% YoY % 123.28% 113.98% -668.45% -16.49% 49.90% -36.14% - Horiz. % 141.84% 63.52% -454.38% 79.93% 95.72% 63.86% 100.00%
EY 2.93 6.54 -0.91 5.20 4.34 6.51 4.15 -5.63% YoY % -55.20% 818.68% -117.50% 19.82% -33.33% 56.87% - Horiz. % 70.60% 157.59% -21.93% 125.30% 104.58% 156.87% 100.00%
DY 1.44 2.94 2.74 2.26 1.32 1.37 1.49 -0.57% YoY % -51.02% 7.30% 21.24% 71.21% -3.65% -8.05% - Horiz. % 96.64% 197.32% 183.89% 151.68% 88.59% 91.95% 100.00%
P/NAPS 0.69 0.69 0.86 0.97 0.93 1.01 1.51 -12.23% YoY % 0.00% -19.77% -11.34% 4.30% -7.92% -33.11% - Horiz. % 45.70% 45.70% 56.95% 64.24% 61.59% 66.89% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 - 30/12/21 23/12/20 31/12/19 12/12/18 20/12/17 -
Price 1.3600 1.3700 1.3600 1.7800 1.5200 1.4800 1.7400 -
P/RPS 3.40 2.17 6.79 1.97 1.79 1.71 2.17 7.77% YoY % 56.68% -68.04% 244.67% 10.06% 4.68% -21.20% - Horiz. % 156.68% 100.00% 312.90% 90.78% 82.49% 78.80% 100.00%
P/EPS 33.40 15.40 -101.88 19.35 23.19 15.58 20.84 8.17% YoY % 116.88% 115.12% -626.51% -16.56% 48.84% -25.24% - Horiz. % 160.27% 73.90% -488.87% 92.85% 111.28% 74.76% 100.00%
EY 2.99 6.49 -0.98 5.17 4.31 6.42 4.80 -7.58% YoY % -53.93% 762.24% -118.96% 19.95% -32.87% 33.75% - Horiz. % 62.29% 135.21% -20.42% 107.71% 89.79% 133.75% 100.00%
DY 1.47 2.92 2.94 2.25 1.32 1.35 1.72 -2.58% YoY % -49.66% -0.68% 30.67% 70.45% -2.22% -21.51% - Horiz. % 85.47% 169.77% 170.93% 130.81% 76.74% 78.49% 100.00%
P/NAPS 0.67 0.70 0.80 0.98 0.93 1.03 1.30 -10.45% YoY % -4.29% -12.50% -18.37% 5.38% -9.71% -20.77% - Horiz. % 51.54% 53.85% 61.54% 75.38% 71.54% 79.23% 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
4Q2022.pdf 
