Highlights

[POHKONG] QoQ Annualized Quarter Result on 2010-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 06-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     33.90%    YoY -     10.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 692,419 679,173 679,870 677,804 561,244 572,448 593,198 10.89%
  QoQ % 1.95% -0.10% 0.30% 20.77% -1.96% -3.50% -
  Horiz. % 116.73% 114.49% 114.61% 114.26% 94.61% 96.50% 100.00%
PBT 57,672 56,178 58,824 60,764 44,799 46,274 50,082 9.89%
  QoQ % 2.66% -4.50% -3.19% 35.64% -3.19% -7.60% -
  Horiz. % 115.16% 112.17% 117.46% 121.33% 89.45% 92.40% 100.00%
Tax -16,467 -16,901 -18,006 -17,224 -12,282 -14,509 -15,374 4.70%
  QoQ % 2.57% 6.13% -4.54% -40.24% 15.35% 5.62% -
  Horiz. % 107.11% 109.93% 117.12% 112.03% 79.89% 94.38% 100.00%
NP 41,205 39,277 40,818 43,540 32,517 31,765 34,708 12.15%
  QoQ % 4.91% -3.77% -6.25% 33.90% 2.37% -8.48% -
  Horiz. % 118.72% 113.17% 117.60% 125.45% 93.69% 91.52% 100.00%
NP to SH 41,205 39,277 40,818 43,540 32,517 31,765 34,708 12.15%
  QoQ % 4.91% -3.77% -6.25% 33.90% 2.37% -8.48% -
  Horiz. % 118.72% 113.17% 117.60% 125.45% 93.69% 91.52% 100.00%
Tax Rate 28.55 % 30.08 % 30.61 % 28.35 % 27.42 % 31.35 % 30.70 % -4.74%
  QoQ % -5.09% -1.73% 7.97% 3.39% -12.54% 2.12% -
  Horiz. % 93.00% 97.98% 99.71% 92.35% 89.32% 102.12% 100.00%
Total Cost 651,214 639,896 639,052 634,264 528,727 540,682 558,490 10.81%
  QoQ % 1.77% 0.13% 0.75% 19.96% -2.21% -3.19% -
  Horiz. % 116.60% 114.58% 114.42% 113.57% 94.67% 96.81% 100.00%
Net Worth 344,590 332,325 324,408 320,388 312,024 303,438 295,387 10.85%
  QoQ % 3.69% 2.44% 1.25% 2.68% 2.83% 2.73% -
  Horiz. % 116.66% 112.51% 109.82% 108.46% 105.63% 102.73% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 5,743 - - - 5,747 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.92% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 13.94 % - % - % - % 17.68 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.85% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 344,590 332,325 324,408 320,388 312,024 303,438 295,387 10.85%
  QoQ % 3.69% 2.44% 1.25% 2.68% 2.83% 2.73% -
  Horiz. % 116.66% 112.51% 109.82% 108.46% 105.63% 102.73% 100.00%
NOSH 410,226 410,278 410,643 410,754 410,558 410,051 410,260 -0.01%
  QoQ % -0.01% -0.09% -0.03% 0.05% 0.12% -0.05% -
  Horiz. % 99.99% 100.00% 100.09% 100.12% 100.07% 99.95% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 5.95 % 5.78 % 6.00 % 6.42 % 5.79 % 5.55 % 5.85 % 1.14%
  QoQ % 2.94% -3.67% -6.54% 10.88% 4.32% -5.13% -
  Horiz. % 101.71% 98.80% 102.56% 109.74% 98.97% 94.87% 100.00%
ROE 11.96 % 11.82 % 12.58 % 13.59 % 10.42 % 10.47 % 11.75 % 1.19%
  QoQ % 1.18% -6.04% -7.43% 30.42% -0.48% -10.89% -
  Horiz. % 101.79% 100.60% 107.06% 115.66% 88.68% 89.11% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 168.79 165.54 165.56 165.01 136.70 139.60 144.59 10.90%
  QoQ % 1.96% -0.01% 0.33% 20.71% -2.08% -3.45% -
  Horiz. % 116.74% 114.49% 114.50% 114.12% 94.54% 96.55% 100.00%
EPS 10.04 9.57 9.94 10.60 7.92 7.75 8.46 12.13%
  QoQ % 4.91% -3.72% -6.23% 33.84% 2.19% -8.39% -
  Horiz. % 118.68% 113.12% 117.49% 125.30% 93.62% 91.61% 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 0.8400 0.8100 0.7900 0.7800 0.7600 0.7400 0.7200 10.85%
  QoQ % 3.70% 2.53% 1.28% 2.63% 2.70% 2.78% -
  Horiz. % 116.67% 112.50% 109.72% 108.33% 105.56% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 168.74 165.51 165.68 165.18 136.77 139.50 144.56 10.89%
  QoQ % 1.95% -0.10% 0.30% 20.77% -1.96% -3.50% -
  Horiz. % 116.73% 114.49% 114.61% 114.26% 94.61% 96.50% 100.00%
EPS 10.04 9.57 9.95 10.61 7.92 7.74 8.46 12.13%
  QoQ % 4.91% -3.82% -6.22% 33.96% 2.33% -8.51% -
  Horiz. % 118.68% 113.12% 117.61% 125.41% 93.62% 91.49% 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 0.8397 0.8099 0.7906 0.7808 0.7604 0.7395 0.7198 10.85%
  QoQ % 3.68% 2.44% 1.26% 2.68% 2.83% 2.74% -
  Horiz. % 116.66% 112.52% 109.84% 108.47% 105.64% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.4400 0.4600 0.4900 0.4500 0.4000 0.3800 0.4100 -
P/RPS 0.26 0.28 0.30 0.27 0.29 0.27 0.28 -4.83%
  QoQ % -7.14% -6.67% 11.11% -6.90% 7.41% -3.57% -
  Horiz. % 92.86% 100.00% 107.14% 96.43% 103.57% 96.43% 100.00%
P/EPS 4.38 4.81 4.93 4.25 5.05 4.91 4.85 -6.59%
  QoQ % -8.94% -2.43% 16.00% -15.84% 2.85% 1.24% -
  Horiz. % 90.31% 99.18% 101.65% 87.63% 104.12% 101.24% 100.00%
EY 22.83 20.81 20.29 23.56 19.80 20.39 20.63 7.01%
  QoQ % 9.71% 2.56% -13.88% 18.99% -2.89% -1.16% -
  Horiz. % 110.66% 100.87% 98.35% 114.20% 95.98% 98.84% 100.00%
DY 3.18 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. % 90.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.57 0.62 0.58 0.53 0.51 0.57 -5.95%
  QoQ % -8.77% -8.06% 6.90% 9.43% 3.92% -10.53% -
  Horiz. % 91.23% 100.00% 108.77% 101.75% 92.98% 89.47% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 13/06/11 29/03/11 06/12/10 28/09/10 28/06/10 29/03/10 -
Price 0.4000 0.4300 0.4400 0.4700 0.4100 0.3700 0.3900 -
P/RPS 0.24 0.26 0.27 0.28 0.30 0.27 0.27 -7.57%
  QoQ % -7.69% -3.70% -3.57% -6.67% 11.11% 0.00% -
  Horiz. % 88.89% 96.30% 100.00% 103.70% 111.11% 100.00% 100.00%
P/EPS 3.98 4.49 4.43 4.43 5.18 4.78 4.61 -9.36%
  QoQ % -11.36% 1.35% 0.00% -14.48% 8.37% 3.69% -
  Horiz. % 86.33% 97.40% 96.10% 96.10% 112.36% 103.69% 100.00%
EY 25.11 22.26 22.59 22.55 19.32 20.94 21.69 10.28%
  QoQ % 12.80% -1.46% 0.18% 16.72% -7.74% -3.46% -
  Horiz. % 115.77% 102.63% 104.15% 103.96% 89.07% 96.54% 100.00%
DY 3.50 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. % 102.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.48 0.53 0.56 0.60 0.54 0.50 0.54 -7.57%
  QoQ % -9.43% -5.36% -6.67% 11.11% 8.00% -7.41% -
  Horiz. % 88.89% 98.15% 103.70% 111.11% 100.00% 92.59% 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.
 


 

136  135  409  1585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers