Highlights

[POHKONG] QoQ Annualized Quarter Result on 2011-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 13-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     -3.77%    YoY -     23.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 866,118 922,584 692,419 679,173 679,870 677,804 561,244 33.44%
  QoQ % -6.12% 33.24% 1.95% -0.10% 0.30% 20.77% -
  Horiz. % 154.32% 164.38% 123.37% 121.01% 121.14% 120.77% 100.00%
PBT 87,080 103,288 57,672 56,178 58,824 60,764 44,799 55.56%
  QoQ % -15.69% 79.10% 2.66% -4.50% -3.19% 35.64% -
  Horiz. % 194.38% 230.56% 128.74% 125.40% 131.31% 135.64% 100.00%
Tax -26,772 -32,396 -16,467 -16,901 -18,006 -17,224 -12,282 67.88%
  QoQ % 17.36% -96.73% 2.57% 6.13% -4.54% -40.24% -
  Horiz. % 217.98% 263.77% 134.07% 137.61% 146.60% 140.24% 100.00%
NP 60,308 70,892 41,205 39,277 40,818 43,540 32,517 50.78%
  QoQ % -14.93% 72.05% 4.91% -3.77% -6.25% 33.90% -
  Horiz. % 185.47% 218.02% 126.72% 120.79% 125.53% 133.90% 100.00%
NP to SH 60,308 70,892 41,205 39,277 40,818 43,540 32,517 50.78%
  QoQ % -14.93% 72.05% 4.91% -3.77% -6.25% 33.90% -
  Horiz. % 185.47% 218.02% 126.72% 120.79% 125.53% 133.90% 100.00%
Tax Rate 30.74 % 31.36 % 28.55 % 30.08 % 30.61 % 28.35 % 27.42 % 7.89%
  QoQ % -1.98% 9.84% -5.09% -1.73% 7.97% 3.39% -
  Horiz. % 112.11% 114.37% 104.12% 109.70% 111.63% 103.39% 100.00%
Total Cost 805,810 851,692 651,214 639,896 639,052 634,264 528,727 32.33%
  QoQ % -5.39% 30.79% 1.77% 0.13% 0.75% 19.96% -
  Horiz. % 152.41% 161.08% 123.17% 121.03% 120.87% 119.96% 100.00%
Net Worth 369,316 365,126 344,590 332,325 324,408 320,388 312,024 11.86%
  QoQ % 1.15% 5.96% 3.69% 2.44% 1.25% 2.68% -
  Horiz. % 118.36% 117.02% 110.44% 106.51% 103.97% 102.68% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - 5,743 - - - 5,747 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.92% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 13.94 % - % - % - % 17.68 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.85% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 369,316 365,126 344,590 332,325 324,408 320,388 312,024 11.86%
  QoQ % 1.15% 5.96% 3.69% 2.44% 1.25% 2.68% -
  Horiz. % 118.36% 117.02% 110.44% 106.51% 103.97% 102.68% 100.00%
NOSH 410,352 410,254 410,226 410,278 410,643 410,754 410,558 -0.03%
  QoQ % 0.02% 0.01% -0.01% -0.09% -0.03% 0.05% -
  Horiz. % 99.95% 99.93% 99.92% 99.93% 100.02% 100.05% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 6.96 % 7.68 % 5.95 % 5.78 % 6.00 % 6.42 % 5.79 % 13.02%
  QoQ % -9.37% 29.08% 2.94% -3.67% -6.54% 10.88% -
  Horiz. % 120.21% 132.64% 102.76% 99.83% 103.63% 110.88% 100.00%
ROE 16.33 % 19.42 % 11.96 % 11.82 % 12.58 % 13.59 % 10.42 % 34.81%
  QoQ % -15.91% 62.37% 1.18% -6.04% -7.43% 30.42% -
  Horiz. % 156.72% 186.37% 114.78% 113.44% 120.73% 130.42% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 211.07 224.88 168.79 165.54 165.56 165.01 136.70 33.48%
  QoQ % -6.14% 33.23% 1.96% -0.01% 0.33% 20.71% -
  Horiz. % 154.40% 164.51% 123.47% 121.10% 121.11% 120.71% 100.00%
EPS 14.70 17.28 10.04 9.57 9.94 10.60 7.92 50.86%
  QoQ % -14.93% 72.11% 4.91% -3.72% -6.23% 33.84% -
  Horiz. % 185.61% 218.18% 126.77% 120.83% 125.51% 133.84% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9000 0.8900 0.8400 0.8100 0.7900 0.7800 0.7600 11.90%
  QoQ % 1.12% 5.95% 3.70% 2.53% 1.28% 2.63% -
  Horiz. % 118.42% 117.11% 110.53% 106.58% 103.95% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 211.07 224.83 168.74 165.51 165.68 165.18 136.77 33.44%
  QoQ % -6.12% 33.24% 1.95% -0.10% 0.30% 20.77% -
  Horiz. % 154.32% 164.39% 123.38% 121.01% 121.14% 120.77% 100.00%
EPS 14.70 17.28 10.04 9.57 9.95 10.61 7.92 50.86%
  QoQ % -14.93% 72.11% 4.91% -3.82% -6.22% 33.96% -
  Horiz. % 185.61% 218.18% 126.77% 120.83% 125.63% 133.96% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9000 0.8898 0.8397 0.8099 0.7906 0.7808 0.7604 11.86%
  QoQ % 1.15% 5.97% 3.68% 2.44% 1.26% 2.68% -
  Horiz. % 118.36% 117.02% 110.43% 106.51% 103.97% 102.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.4900 0.4100 0.4400 0.4600 0.4900 0.4500 0.4000 -
P/RPS 0.23 0.18 0.26 0.28 0.30 0.27 0.29 -14.28%
  QoQ % 27.78% -30.77% -7.14% -6.67% 11.11% -6.90% -
  Horiz. % 79.31% 62.07% 89.66% 96.55% 103.45% 93.10% 100.00%
P/EPS 3.33 2.37 4.38 4.81 4.93 4.25 5.05 -24.18%
  QoQ % 40.51% -45.89% -8.94% -2.43% 16.00% -15.84% -
  Horiz. % 65.94% 46.93% 86.73% 95.25% 97.62% 84.16% 100.00%
EY 29.99 42.15 22.83 20.81 20.29 23.56 19.80 31.79%
  QoQ % -28.85% 84.63% 9.71% 2.56% -13.88% 18.99% -
  Horiz. % 151.46% 212.88% 115.30% 105.10% 102.47% 118.99% 100.00%
DY 0.00 0.00 3.18 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.86% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.46 0.52 0.57 0.62 0.58 0.53 1.25%
  QoQ % 17.39% -11.54% -8.77% -8.06% 6.90% 9.43% -
  Horiz. % 101.89% 86.79% 98.11% 107.55% 116.98% 109.43% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 06/12/10 28/09/10 -
Price 0.5600 0.4100 0.4000 0.4300 0.4400 0.4700 0.4100 -
P/RPS 0.27 0.18 0.24 0.26 0.27 0.28 0.30 -6.77%
  QoQ % 50.00% -25.00% -7.69% -3.70% -3.57% -6.67% -
  Horiz. % 90.00% 60.00% 80.00% 86.67% 90.00% 93.33% 100.00%
P/EPS 3.81 2.37 3.98 4.49 4.43 4.43 5.18 -18.47%
  QoQ % 60.76% -40.45% -11.36% 1.35% 0.00% -14.48% -
  Horiz. % 73.55% 45.75% 76.83% 86.68% 85.52% 85.52% 100.00%
EY 26.24 42.15 25.11 22.26 22.59 22.55 19.32 22.57%
  QoQ % -37.75% 67.86% 12.80% -1.46% 0.18% 16.72% -
  Horiz. % 135.82% 218.17% 129.97% 115.22% 116.93% 116.72% 100.00%
DY 0.00 0.00 3.50 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.46 0.48 0.53 0.56 0.60 0.54 9.62%
  QoQ % 34.78% -4.17% -9.43% -5.36% -6.67% 11.11% -
  Horiz. % 114.81% 85.19% 88.89% 98.15% 103.70% 111.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

365  291  632  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.85+0.055 
 VIVOCOM 1.13+0.12 
 KANGER 0.19+0.005 
 BIOHLDG 0.3150.00 
 ASB 0.17+0.005 
 SOLUTN 1.32+0.05 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS