Highlights

[POHKONG] QoQ Annualized Quarter Result on 2012-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -7.34%    YoY -     25.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 895,629 785,212 778,920 830,118 833,868 866,118 922,584 -1.96%
  QoQ % 14.06% 0.81% -6.17% -0.45% -3.72% -6.12% -
  Horiz. % 97.08% 85.11% 84.43% 89.98% 90.38% 93.88% 100.00%
PBT 47,533 56,426 63,596 70,949 79,213 87,080 103,288 -40.42%
  QoQ % -15.76% -11.27% -10.36% -10.43% -9.03% -15.69% -
  Horiz. % 46.02% 54.63% 61.57% 68.69% 76.69% 84.31% 100.00%
Tax -13,109 -14,796 -16,736 -19,383 -23,562 -26,772 -32,396 -45.32%
  QoQ % 11.40% 11.59% 13.66% 17.74% 11.99% 17.36% -
  Horiz. % 40.47% 45.67% 51.66% 59.83% 72.73% 82.64% 100.00%
NP 34,424 41,630 46,860 51,566 55,650 60,308 70,892 -38.25%
  QoQ % -17.31% -11.16% -9.13% -7.34% -7.72% -14.93% -
  Horiz. % 48.56% 58.72% 66.10% 72.74% 78.50% 85.07% 100.00%
NP to SH 34,424 41,630 46,860 51,566 55,650 60,308 70,892 -38.25%
  QoQ % -17.31% -11.16% -9.13% -7.34% -7.72% -14.93% -
  Horiz. % 48.56% 58.72% 66.10% 72.74% 78.50% 85.07% 100.00%
Tax Rate 27.58 % 26.22 % 26.32 % 27.32 % 29.75 % 30.74 % 31.36 % -8.21%
  QoQ % 5.19% -0.38% -3.66% -8.17% -3.22% -1.98% -
  Horiz. % 87.95% 83.61% 83.93% 87.12% 94.87% 98.02% 100.00%
Total Cost 861,205 743,582 732,060 778,552 778,217 805,810 851,692 0.74%
  QoQ % 15.82% 1.57% -5.97% 0.04% -3.42% -5.39% -
  Horiz. % 101.12% 87.31% 85.95% 91.41% 91.37% 94.61% 100.00%
Net Worth 410,352 406,248 402,144 389,743 381,627 369,316 365,126 8.10%
  QoQ % 1.01% 1.02% 3.18% 2.13% 3.33% 1.15% -
  Horiz. % 112.39% 111.26% 110.14% 106.74% 104.52% 101.15% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 6,153 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 11.93 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 410,352 406,248 402,144 389,743 381,627 369,316 365,126 8.10%
  QoQ % 1.01% 1.02% 3.18% 2.13% 3.33% 1.15% -
  Horiz. % 112.39% 111.26% 110.14% 106.74% 104.52% 101.15% 100.00%
NOSH 410,352 410,352 410,352 410,256 410,352 410,352 410,254 0.02%
  QoQ % 0.00% 0.00% 0.02% -0.02% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.00% 100.02% 100.02% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 3.84 % 5.30 % 6.02 % 6.21 % 6.67 % 6.96 % 7.68 % -37.03%
  QoQ % -27.55% -11.96% -3.06% -6.90% -4.17% -9.37% -
  Horiz. % 50.00% 69.01% 78.39% 80.86% 86.85% 90.62% 100.00%
ROE 8.39 % 10.25 % 11.65 % 13.23 % 14.58 % 16.33 % 19.42 % -42.88%
  QoQ % -18.15% -12.02% -11.94% -9.26% -10.72% -15.91% -
  Horiz. % 43.20% 52.78% 59.99% 68.13% 75.08% 84.09% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 218.26 191.35 189.82 202.34 203.21 211.07 224.88 -1.97%
  QoQ % 14.06% 0.81% -6.19% -0.43% -3.72% -6.14% -
  Horiz. % 97.06% 85.09% 84.41% 89.98% 90.36% 93.86% 100.00%
EPS 8.39 10.14 11.40 12.57 13.56 14.70 17.28 -38.25%
  QoQ % -17.26% -11.05% -9.31% -7.30% -7.76% -14.93% -
  Horiz. % 48.55% 58.68% 65.97% 72.74% 78.47% 85.07% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 0.8900 8.09%
  QoQ % 1.01% 1.02% 3.16% 2.15% 3.33% 1.12% -
  Horiz. % 112.36% 111.24% 110.11% 106.74% 104.49% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 218.26 191.35 189.82 202.29 203.21 211.07 224.83 -1.96%
  QoQ % 14.06% 0.81% -6.16% -0.45% -3.72% -6.12% -
  Horiz. % 97.08% 85.11% 84.43% 89.97% 90.38% 93.88% 100.00%
EPS 8.39 10.14 11.40 12.57 13.56 14.70 17.28 -38.25%
  QoQ % -17.26% -11.05% -9.31% -7.30% -7.76% -14.93% -
  Horiz. % 48.55% 58.68% 65.97% 72.74% 78.47% 85.07% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0000 0.9900 0.9800 0.9498 0.9300 0.9000 0.8898 8.10%
  QoQ % 1.01% 1.02% 3.18% 2.13% 3.33% 1.15% -
  Horiz. % 112.38% 111.26% 110.14% 106.74% 104.52% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 0.4100 -
P/RPS 0.20 0.25 0.26 0.24 0.25 0.23 0.18 7.28%
  QoQ % -20.00% -3.85% 8.33% -4.00% 8.70% 27.78% -
  Horiz. % 111.11% 138.89% 144.44% 133.33% 138.89% 127.78% 100.00%
P/EPS 5.30 4.63 4.29 3.82 3.69 3.33 2.37 71.09%
  QoQ % 14.47% 7.93% 12.30% 3.52% 10.81% 40.51% -
  Horiz. % 223.63% 195.36% 181.01% 161.18% 155.70% 140.51% 100.00%
EY 18.85 21.58 23.31 26.19 27.12 29.99 42.15 -41.55%
  QoQ % -12.65% -7.42% -11.00% -3.43% -9.57% -28.85% -
  Horiz. % 44.72% 51.20% 55.30% 62.14% 64.34% 71.15% 100.00%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.47 0.50 0.51 0.54 0.54 0.46 -1.46%
  QoQ % -4.26% -6.00% -1.96% -5.56% 0.00% 17.39% -
  Horiz. % 97.83% 102.17% 108.70% 110.87% 117.39% 117.39% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 -
Price 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 0.4100 -
P/RPS 0.22 0.24 0.24 0.26 0.24 0.27 0.18 14.33%
  QoQ % -8.33% 0.00% -7.69% 8.33% -11.11% 50.00% -
  Horiz. % 122.22% 133.33% 133.33% 144.44% 133.33% 150.00% 100.00%
P/EPS 5.72 4.53 4.03 4.14 3.61 3.81 2.37 80.02%
  QoQ % 26.27% 12.41% -2.66% 14.68% -5.25% 60.76% -
  Horiz. % 241.35% 191.14% 170.04% 174.68% 152.32% 160.76% 100.00%
EY 17.48 22.05 24.82 24.17 27.68 26.24 42.15 -44.42%
  QoQ % -20.73% -11.16% 2.69% -12.68% 5.49% -37.75% -
  Horiz. % 41.47% 52.31% 58.88% 57.34% 65.67% 62.25% 100.00%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.48 0.46 0.47 0.55 0.53 0.62 0.46 2.88%
  QoQ % 4.35% -2.13% -14.55% 3.77% -14.52% 34.78% -
  Horiz. % 104.35% 100.00% 102.17% 119.57% 115.22% 134.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS