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 - 409,689
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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers