Highlights

[POHKONG] QoQ Annualized Quarter Result on 2012-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     -7.72%    YoY -     41.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 785,212 778,920 830,118 833,868 866,118 922,584 692,419 8.70%
  QoQ % 0.81% -6.17% -0.45% -3.72% -6.12% 33.24% -
  Horiz. % 113.40% 112.49% 119.89% 120.43% 125.09% 133.24% 100.00%
PBT 56,426 63,596 70,949 79,213 87,080 103,288 57,672 -1.44%
  QoQ % -11.27% -10.36% -10.43% -9.03% -15.69% 79.10% -
  Horiz. % 97.84% 110.27% 123.02% 137.35% 150.99% 179.10% 100.00%
Tax -14,796 -16,736 -19,383 -23,562 -26,772 -32,396 -16,467 -6.85%
  QoQ % 11.59% 13.66% 17.74% 11.99% 17.36% -96.73% -
  Horiz. % 89.85% 101.63% 117.71% 143.09% 162.58% 196.73% 100.00%
NP 41,630 46,860 51,566 55,650 60,308 70,892 41,205 0.68%
  QoQ % -11.16% -9.13% -7.34% -7.72% -14.93% 72.05% -
  Horiz. % 101.03% 113.72% 125.15% 135.06% 146.36% 172.05% 100.00%
NP to SH 41,630 46,860 51,566 55,650 60,308 70,892 41,205 0.68%
  QoQ % -11.16% -9.13% -7.34% -7.72% -14.93% 72.05% -
  Horiz. % 101.03% 113.72% 125.15% 135.06% 146.36% 172.05% 100.00%
Tax Rate 26.22 % 26.32 % 27.32 % 29.75 % 30.74 % 31.36 % 28.55 % -5.49%
  QoQ % -0.38% -3.66% -8.17% -3.22% -1.98% 9.84% -
  Horiz. % 91.84% 92.19% 95.69% 104.20% 107.67% 109.84% 100.00%
Total Cost 743,582 732,060 778,552 778,217 805,810 851,692 651,214 9.20%
  QoQ % 1.57% -5.97% 0.04% -3.42% -5.39% 30.79% -
  Horiz. % 114.18% 112.41% 119.55% 119.50% 123.74% 130.79% 100.00%
Net Worth 406,248 402,144 389,743 381,627 369,316 365,126 344,590 11.54%
  QoQ % 1.02% 3.18% 2.13% 3.33% 1.15% 5.96% -
  Horiz. % 117.89% 116.70% 113.10% 110.75% 107.18% 105.96% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 6,153 - - - 5,743 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.15% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 11.93 % - % - % - % 13.94 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.58% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 406,248 402,144 389,743 381,627 369,316 365,126 344,590 11.54%
  QoQ % 1.02% 3.18% 2.13% 3.33% 1.15% 5.96% -
  Horiz. % 117.89% 116.70% 113.10% 110.75% 107.18% 105.96% 100.00%
NOSH 410,352 410,352 410,256 410,352 410,352 410,254 410,226 0.02%
  QoQ % 0.00% 0.02% -0.02% 0.00% 0.02% 0.01% -
  Horiz. % 100.03% 100.03% 100.01% 100.03% 100.03% 100.01% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 5.30 % 6.02 % 6.21 % 6.67 % 6.96 % 7.68 % 5.95 % -7.39%
  QoQ % -11.96% -3.06% -6.90% -4.17% -9.37% 29.08% -
  Horiz. % 89.08% 101.18% 104.37% 112.10% 116.97% 129.08% 100.00%
ROE 10.25 % 11.65 % 13.23 % 14.58 % 16.33 % 19.42 % 11.96 % -9.73%
  QoQ % -12.02% -11.94% -9.26% -10.72% -15.91% 62.37% -
  Horiz. % 85.70% 97.41% 110.62% 121.91% 136.54% 162.37% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 191.35 189.82 202.34 203.21 211.07 224.88 168.79 8.68%
  QoQ % 0.81% -6.19% -0.43% -3.72% -6.14% 33.23% -
  Horiz. % 113.37% 112.46% 119.88% 120.39% 125.05% 133.23% 100.00%
EPS 10.14 11.40 12.57 13.56 14.70 17.28 10.04 0.66%
  QoQ % -11.05% -9.31% -7.30% -7.76% -14.93% 72.11% -
  Horiz. % 101.00% 113.55% 125.20% 135.06% 146.41% 172.11% 100.00%
DPS 0.00 0.00 1.50 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% 107.14% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9500 0.9300 0.9000 0.8900 0.8400 11.52%
  QoQ % 1.02% 3.16% 2.15% 3.33% 1.12% 5.95% -
  Horiz. % 117.86% 116.67% 113.10% 110.71% 107.14% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 191.35 189.82 202.29 203.21 211.07 224.83 168.74 8.70%
  QoQ % 0.81% -6.16% -0.45% -3.72% -6.12% 33.24% -
  Horiz. % 113.40% 112.49% 119.88% 120.43% 125.09% 133.24% 100.00%
EPS 10.14 11.40 12.57 13.56 14.70 17.28 10.04 0.66%
  QoQ % -11.05% -9.31% -7.30% -7.76% -14.93% 72.11% -
  Horiz. % 101.00% 113.55% 125.20% 135.06% 146.41% 172.11% 100.00%
DPS 0.00 0.00 1.50 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% 107.14% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9498 0.9300 0.9000 0.8898 0.8397 11.55%
  QoQ % 1.02% 3.18% 2.13% 3.33% 1.15% 5.97% -
  Horiz. % 117.90% 116.71% 113.11% 110.75% 107.18% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.4700 0.4900 0.4800 0.5000 0.4900 0.4100 0.4400 -
P/RPS 0.25 0.26 0.24 0.25 0.23 0.18 0.26 -2.57%
  QoQ % -3.85% 8.33% -4.00% 8.70% 27.78% -30.77% -
  Horiz. % 96.15% 100.00% 92.31% 96.15% 88.46% 69.23% 100.00%
P/EPS 4.63 4.29 3.82 3.69 3.33 2.37 4.38 3.75%
  QoQ % 7.93% 12.30% 3.52% 10.81% 40.51% -45.89% -
  Horiz. % 105.71% 97.95% 87.21% 84.25% 76.03% 54.11% 100.00%
EY 21.58 23.31 26.19 27.12 29.99 42.15 22.83 -3.67%
  QoQ % -7.42% -11.00% -3.43% -9.57% -28.85% 84.63% -
  Horiz. % 94.52% 102.10% 114.72% 118.79% 131.36% 184.63% 100.00%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.43% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.50 0.51 0.54 0.54 0.46 0.52 -6.49%
  QoQ % -6.00% -1.96% -5.56% 0.00% 17.39% -11.54% -
  Horiz. % 90.38% 96.15% 98.08% 103.85% 103.85% 88.46% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 -
Price 0.4600 0.4600 0.5200 0.4900 0.5600 0.4100 0.4000 -
P/RPS 0.24 0.24 0.26 0.24 0.27 0.18 0.24 -
  QoQ % 0.00% -7.69% 8.33% -11.11% 50.00% -25.00% -
  Horiz. % 100.00% 100.00% 108.33% 100.00% 112.50% 75.00% 100.00%
P/EPS 4.53 4.03 4.14 3.61 3.81 2.37 3.98 8.97%
  QoQ % 12.41% -2.66% 14.68% -5.25% 60.76% -40.45% -
  Horiz. % 113.82% 101.26% 104.02% 90.70% 95.73% 59.55% 100.00%
EY 22.05 24.82 24.17 27.68 26.24 42.15 25.11 -8.26%
  QoQ % -11.16% 2.69% -12.68% 5.49% -37.75% 67.86% -
  Horiz. % 87.81% 98.85% 96.26% 110.23% 104.50% 167.86% 100.00%
DY 0.00 0.00 2.88 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% 82.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.47 0.55 0.53 0.62 0.46 0.48 -2.78%
  QoQ % -2.13% -14.55% 3.77% -14.52% 34.78% -4.17% -
  Horiz. % 95.83% 97.92% 114.58% 110.42% 129.17% 95.83% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

325  259  547  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 ATAIMS 0.505+0.01 
 G3 0.125-0.025 
 MMAG 0.09-0.005 
 HSI-CI2 0.365+0.035 
 KGROUP 0.015-0.005 
 WZSATU 0.225+0.01 
 NWP 0.26-0.015 
 DNEX 0.785+0.02 
PARTNERS & BROKERS