Highlights

[POHKONG] QoQ Annualized Quarter Result on 2009-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 07-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     38.66%    YoY -     -4.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 561,244 572,448 593,198 609,568 541,636 556,698 592,448 -3.55%
  QoQ % -1.96% -3.50% -2.69% 12.54% -2.71% -6.03% -
  Horiz. % 94.73% 96.62% 100.13% 102.89% 91.42% 93.97% 100.00%
PBT 44,799 46,274 50,082 54,948 38,558 35,930 40,300 7.33%
  QoQ % -3.19% -7.60% -8.86% 42.51% 7.31% -10.84% -
  Horiz. % 111.16% 114.83% 124.27% 136.35% 95.68% 89.16% 100.00%
Tax -12,282 -14,509 -15,374 -15,508 -10,138 -10,092 -10,474 11.23%
  QoQ % 15.35% 5.62% 0.86% -52.97% -0.46% 3.65% -
  Horiz. % 117.26% 138.53% 146.78% 148.06% 96.79% 96.35% 100.00%
NP 32,517 31,765 34,708 39,440 28,420 25,838 29,826 5.94%
  QoQ % 2.37% -8.48% -12.00% 38.78% 9.99% -13.37% -
  Horiz. % 109.02% 106.50% 116.37% 132.23% 95.29% 86.63% 100.00%
NP to SH 32,517 31,765 34,708 39,440 28,444 25,838 29,826 5.94%
  QoQ % 2.37% -8.48% -12.00% 38.66% 10.08% -13.37% -
  Horiz. % 109.02% 106.50% 116.37% 132.23% 95.37% 86.63% 100.00%
Tax Rate 27.42 % 31.35 % 30.70 % 28.22 % 26.29 % 28.09 % 25.99 % 3.65%
  QoQ % -12.54% 2.12% 8.79% 7.34% -6.41% 8.08% -
  Horiz. % 105.50% 120.62% 118.12% 108.58% 101.15% 108.08% 100.00%
Total Cost 528,727 540,682 558,490 570,128 513,216 530,860 562,622 -4.07%
  QoQ % -2.21% -3.19% -2.04% 11.09% -3.32% -5.65% -
  Horiz. % 93.98% 96.10% 99.27% 101.33% 91.22% 94.35% 100.00%
Net Worth 312,024 303,438 295,387 295,799 283,207 275,083 271,145 9.84%
  QoQ % 2.83% 2.73% -0.14% 4.45% 2.95% 1.45% -
  Horiz. % 115.08% 111.91% 108.94% 109.09% 104.45% 101.45% 100.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 5,747 - - - 5,746 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.03% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 17.68 % - % - % - % 20.20 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.52% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 312,024 303,438 295,387 295,799 283,207 275,083 271,145 9.84%
  QoQ % 2.83% 2.73% -0.14% 4.45% 2.95% 1.45% -
  Horiz. % 115.08% 111.91% 108.94% 109.09% 104.45% 101.45% 100.00%
NOSH 410,558 410,051 410,260 410,833 410,446 410,572 410,826 -0.04%
  QoQ % 0.12% -0.05% -0.14% 0.09% -0.03% -0.06% -
  Horiz. % 99.93% 99.81% 99.86% 100.00% 99.91% 99.94% 100.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 5.79 % 5.55 % 5.85 % 6.47 % 5.25 % 4.64 % 5.03 % 9.86%
  QoQ % 4.32% -5.13% -9.58% 23.24% 13.15% -7.75% -
  Horiz. % 115.11% 110.34% 116.30% 128.63% 104.37% 92.25% 100.00%
ROE 10.42 % 10.47 % 11.75 % 13.33 % 10.04 % 9.39 % 11.00 % -3.56%
  QoQ % -0.48% -10.89% -11.85% 32.77% 6.92% -14.64% -
  Horiz. % 94.73% 95.18% 106.82% 121.18% 91.27% 85.36% 100.00%
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 136.70 139.60 144.59 148.37 131.96 135.59 144.21 -3.51%
  QoQ % -2.08% -3.45% -2.55% 12.44% -2.68% -5.98% -
  Horiz. % 94.79% 96.80% 100.26% 102.88% 91.51% 94.02% 100.00%
EPS 7.92 7.75 8.46 9.60 6.93 6.29 7.26 5.99%
  QoQ % 2.19% -8.39% -11.88% 38.53% 10.17% -13.36% -
  Horiz. % 109.09% 106.75% 116.53% 132.23% 95.45% 86.64% 100.00%
DPS 1.40 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7600 0.7400 0.7200 0.7200 0.6900 0.6700 0.6600 9.89%
  QoQ % 2.70% 2.78% 0.00% 4.35% 2.99% 1.52% -
  Horiz. % 115.15% 112.12% 109.09% 109.09% 104.55% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 136.77 139.50 144.56 148.55 131.99 135.66 144.38 -3.56%
  QoQ % -1.96% -3.50% -2.69% 12.55% -2.71% -6.04% -
  Horiz. % 94.73% 96.62% 100.12% 102.89% 91.42% 93.96% 100.00%
EPS 7.92 7.74 8.46 9.61 6.93 6.30 7.27 5.89%
  QoQ % 2.33% -8.51% -11.97% 38.67% 10.00% -13.34% -
  Horiz. % 108.94% 106.46% 116.37% 132.19% 95.32% 86.66% 100.00%
DPS 1.40 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7604 0.7395 0.7198 0.7208 0.6902 0.6704 0.6608 9.84%
  QoQ % 2.83% 2.74% -0.14% 4.43% 2.95% 1.45% -
  Horiz. % 115.07% 111.91% 108.93% 109.08% 104.45% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.4000 0.3800 0.4100 0.4100 0.4000 0.3800 0.3700 -
P/RPS 0.29 0.27 0.28 0.28 0.30 0.28 0.26 7.57%
  QoQ % 7.41% -3.57% 0.00% -6.67% 7.14% 7.69% -
  Horiz. % 111.54% 103.85% 107.69% 107.69% 115.38% 107.69% 100.00%
P/EPS 5.05 4.91 4.85 4.27 5.77 6.04 5.10 -0.66%
  QoQ % 2.85% 1.24% 13.58% -26.00% -4.47% 18.43% -
  Horiz. % 99.02% 96.27% 95.10% 83.73% 113.14% 118.43% 100.00%
EY 19.80 20.39 20.63 23.41 17.33 16.56 19.62 0.61%
  QoQ % -2.89% -1.16% -11.88% 35.08% 4.65% -15.60% -
  Horiz. % 100.92% 103.92% 105.15% 119.32% 88.33% 84.40% 100.00%
DY 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.53 0.51 0.57 0.57 0.58 0.57 0.56 -3.61%
  QoQ % 3.92% -10.53% 0.00% -1.72% 1.75% 1.79% -
  Horiz. % 94.64% 91.07% 101.79% 101.79% 103.57% 101.79% 100.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 28/06/10 29/03/10 07/12/09 29/09/09 16/06/09 11/03/09 -
Price 0.4100 0.3700 0.3900 0.4100 0.4100 0.4100 0.3700 -
P/RPS 0.30 0.27 0.27 0.28 0.31 0.30 0.26 10.04%
  QoQ % 11.11% 0.00% -3.57% -9.68% 3.33% 15.38% -
  Horiz. % 115.38% 103.85% 103.85% 107.69% 119.23% 115.38% 100.00%
P/EPS 5.18 4.78 4.61 4.27 5.92 6.51 5.10 1.05%
  QoQ % 8.37% 3.69% 7.96% -27.87% -9.06% 27.65% -
  Horiz. % 101.57% 93.73% 90.39% 83.73% 116.08% 127.65% 100.00%
EY 19.32 20.94 21.69 23.41 16.90 15.35 19.62 -1.02%
  QoQ % -7.74% -3.46% -7.35% 38.52% 10.10% -21.76% -
  Horiz. % 98.47% 106.73% 110.55% 119.32% 86.14% 78.24% 100.00%
DY 3.41 0.00 0.00 0.00 3.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.50 0.54 0.57 0.59 0.61 0.56 -2.40%
  QoQ % 8.00% -7.41% -5.26% -3.39% -3.28% 8.93% -
  Horiz. % 96.43% 89.29% 96.43% 101.79% 105.36% 108.93% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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