Highlights

[POHKONG] QoQ Annualized Quarter Result on 2013-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 24-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -1.32%    YoY -     -34.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 786,880 814,078 720,500 975,784 895,629 785,212 778,920 0.68%
  QoQ % -3.34% 12.99% -26.16% 8.95% 14.06% 0.81% -
  Horiz. % 101.02% 104.51% 92.50% 125.27% 114.98% 100.81% 100.00%
PBT 18,006 15,740 25,012 40,575 47,533 56,426 63,596 -56.98%
  QoQ % 14.40% -37.07% -38.36% -14.64% -15.76% -11.27% -
  Horiz. % 28.31% 24.75% 39.33% 63.80% 74.74% 88.73% 100.00%
Tax -4,590 -3,866 -6,432 -6,606 -13,109 -14,796 -16,736 -57.88%
  QoQ % -18.74% 39.89% 2.63% 49.61% 11.40% 11.59% -
  Horiz. % 27.43% 23.10% 38.43% 39.47% 78.33% 88.41% 100.00%
NP 13,416 11,874 18,580 33,969 34,424 41,630 46,860 -56.66%
  QoQ % 12.99% -36.09% -45.30% -1.32% -17.31% -11.16% -
  Horiz. % 28.63% 25.34% 39.65% 72.49% 73.46% 88.84% 100.00%
NP to SH 13,416 11,874 18,580 33,969 34,424 41,630 46,860 -56.66%
  QoQ % 12.99% -36.09% -45.30% -1.32% -17.31% -11.16% -
  Horiz. % 28.63% 25.34% 39.65% 72.49% 73.46% 88.84% 100.00%
Tax Rate 25.49 % 24.56 % 25.72 % 16.28 % 27.58 % 26.22 % 26.32 % -2.12%
  QoQ % 3.79% -4.51% 57.99% -40.97% 5.19% -0.38% -
  Horiz. % 96.85% 93.31% 97.72% 61.85% 104.79% 99.62% 100.00%
Total Cost 773,464 802,204 701,920 941,815 861,205 743,582 732,060 3.75%
  QoQ % -3.58% 14.29% -25.47% 9.36% 15.82% 1.57% -
  Horiz. % 105.66% 109.58% 95.88% 128.65% 117.64% 101.57% 100.00%
Net Worth 447,283 443,180 447,283 443,365 410,352 406,248 402,144 7.37%
  QoQ % 0.93% -0.92% 0.88% 8.05% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.25% 102.04% 101.02% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - 5,747 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 16.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 447,283 443,180 447,283 443,365 410,352 406,248 402,144 7.37%
  QoQ % 0.93% -0.92% 0.88% 8.05% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.25% 102.04% 101.02% 100.00%
NOSH 410,352 410,352 410,352 410,523 410,352 410,352 410,352 -
  QoQ % 0.00% 0.00% -0.04% 0.04% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.04% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.70 % 1.46 % 2.58 % 3.48 % 3.84 % 5.30 % 6.02 % -57.06%
  QoQ % 16.44% -43.41% -25.86% -9.37% -27.55% -11.96% -
  Horiz. % 28.24% 24.25% 42.86% 57.81% 63.79% 88.04% 100.00%
ROE 3.00 % 2.68 % 4.15 % 7.66 % 8.39 % 10.25 % 11.65 % -59.62%
  QoQ % 11.94% -35.42% -45.82% -8.70% -18.15% -12.02% -
  Horiz. % 25.75% 23.00% 35.62% 65.75% 72.02% 87.98% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 191.76 198.39 175.58 237.69 218.26 191.35 189.82 0.68%
  QoQ % -3.34% 12.99% -26.13% 8.90% 14.06% 0.81% -
  Horiz. % 101.02% 104.51% 92.50% 125.22% 114.98% 100.81% 100.00%
EPS 3.27 2.90 4.52 8.28 8.39 10.14 11.40 -56.61%
  QoQ % 12.76% -35.84% -45.41% -1.31% -17.26% -11.05% -
  Horiz. % 28.68% 25.44% 39.65% 72.63% 73.60% 88.95% 100.00%
DPS 0.00 0.00 0.00 1.40 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 1.0900 1.0800 1.0900 1.0800 1.0000 0.9900 0.9800 7.37%
  QoQ % 0.93% -0.92% 0.93% 8.00% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.20% 102.04% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 191.76 198.39 175.58 237.79 218.26 191.35 189.82 0.68%
  QoQ % -3.34% 12.99% -26.16% 8.95% 14.06% 0.81% -
  Horiz. % 101.02% 104.51% 92.50% 125.27% 114.98% 100.81% 100.00%
EPS 3.27 2.90 4.52 8.28 8.39 10.14 11.40 -56.61%
  QoQ % 12.76% -35.84% -45.41% -1.31% -17.26% -11.05% -
  Horiz. % 28.68% 25.44% 39.65% 72.63% 73.60% 88.95% 100.00%
DPS 0.00 0.00 0.00 1.40 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 1.0900 1.0800 1.0900 1.0805 1.0000 0.9900 0.9800 7.37%
  QoQ % 0.93% -0.92% 0.88% 8.05% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.26% 102.04% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.4750 0.4800 0.4750 0.4700 0.4450 0.4700 0.4900 -
P/RPS 0.25 0.24 0.27 0.20 0.20 0.25 0.26 -2.59%
  QoQ % 4.17% -11.11% 35.00% 0.00% -20.00% -3.85% -
  Horiz. % 96.15% 92.31% 103.85% 76.92% 76.92% 96.15% 100.00%
P/EPS 14.53 16.59 10.49 5.68 5.30 4.63 4.29 126.04%
  QoQ % -12.42% 58.15% 84.68% 7.17% 14.47% 7.93% -
  Horiz. % 338.69% 386.71% 244.52% 132.40% 123.54% 107.93% 100.00%
EY 6.88 6.03 9.53 17.61 18.85 21.58 23.31 -55.77%
  QoQ % 14.10% -36.73% -45.88% -6.58% -12.65% -7.42% -
  Horiz. % 29.52% 25.87% 40.88% 75.55% 80.87% 92.58% 100.00%
DY 0.00 0.00 0.00 2.98 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 0.44 0.44 0.44 0.44 0.45 0.47 0.50 -8.19%
  QoQ % 0.00% 0.00% 0.00% -2.22% -4.26% -6.00% -
  Horiz. % 88.00% 88.00% 88.00% 88.00% 90.00% 94.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 10/06/14 26/03/14 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 -
Price 0.4650 0.4850 0.4650 0.4600 0.4800 0.4600 0.4600 -
P/RPS 0.24 0.24 0.26 0.19 0.22 0.24 0.24 -
  QoQ % 0.00% -7.69% 36.84% -13.64% -8.33% 0.00% -
  Horiz. % 100.00% 100.00% 108.33% 79.17% 91.67% 100.00% 100.00%
P/EPS 14.22 16.76 10.27 5.56 5.72 4.53 4.03 132.31%
  QoQ % -15.16% 63.19% 84.71% -2.80% 26.27% 12.41% -
  Horiz. % 352.85% 415.88% 254.84% 137.97% 141.94% 112.41% 100.00%
EY 7.03 5.97 9.74 17.99 17.48 22.05 24.82 -56.97%
  QoQ % 17.76% -38.71% -45.86% 2.92% -20.73% -11.16% -
  Horiz. % 28.32% 24.05% 39.24% 72.48% 70.43% 88.84% 100.00%
DY 0.00 0.00 0.00 3.04 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 0.43 0.45 0.43 0.43 0.48 0.46 0.47 -5.77%
  QoQ % -4.44% 4.65% 0.00% -10.42% 4.35% -2.13% -
  Horiz. % 91.49% 95.74% 91.49% 91.49% 102.13% 97.87% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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