Highlights

[POHKONG] QoQ Annualized Quarter Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     72.05%    YoY -     62.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 830,118 833,868 866,118 922,584 692,419 679,173 679,870 14.25%
  QoQ % -0.45% -3.72% -6.12% 33.24% 1.95% -0.10% -
  Horiz. % 122.10% 122.65% 127.39% 135.70% 101.85% 99.90% 100.00%
PBT 70,949 79,213 87,080 103,288 57,672 56,178 58,824 13.32%
  QoQ % -10.43% -9.03% -15.69% 79.10% 2.66% -4.50% -
  Horiz. % 120.61% 134.66% 148.03% 175.59% 98.04% 95.50% 100.00%
Tax -19,383 -23,562 -26,772 -32,396 -16,467 -16,901 -18,006 5.04%
  QoQ % 17.74% 11.99% 17.36% -96.73% 2.57% 6.13% -
  Horiz. % 107.65% 130.86% 148.68% 179.92% 91.45% 93.87% 100.00%
NP 51,566 55,650 60,308 70,892 41,205 39,277 40,818 16.88%
  QoQ % -7.34% -7.72% -14.93% 72.05% 4.91% -3.77% -
  Horiz. % 126.33% 136.34% 147.75% 173.68% 100.95% 96.23% 100.00%
NP to SH 51,566 55,650 60,308 70,892 41,205 39,277 40,818 16.88%
  QoQ % -7.34% -7.72% -14.93% 72.05% 4.91% -3.77% -
  Horiz. % 126.33% 136.34% 147.75% 173.68% 100.95% 96.23% 100.00%
Tax Rate 27.32 % 29.75 % 30.74 % 31.36 % 28.55 % 30.08 % 30.61 % -7.31%
  QoQ % -8.17% -3.22% -1.98% 9.84% -5.09% -1.73% -
  Horiz. % 89.25% 97.19% 100.42% 102.45% 93.27% 98.27% 100.00%
Total Cost 778,552 778,217 805,810 851,692 651,214 639,896 639,052 14.08%
  QoQ % 0.04% -3.42% -5.39% 30.79% 1.77% 0.13% -
  Horiz. % 121.83% 121.78% 126.09% 133.27% 101.90% 100.13% 100.00%
Net Worth 389,743 381,627 369,316 365,126 344,590 332,325 324,408 13.02%
  QoQ % 2.13% 3.33% 1.15% 5.96% 3.69% 2.44% -
  Horiz. % 120.14% 117.64% 113.84% 112.55% 106.22% 102.44% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 6,153 - - - 5,743 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.15% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 11.93 % - % - % - % 13.94 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.58% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 389,743 381,627 369,316 365,126 344,590 332,325 324,408 13.02%
  QoQ % 2.13% 3.33% 1.15% 5.96% 3.69% 2.44% -
  Horiz. % 120.14% 117.64% 113.84% 112.55% 106.22% 102.44% 100.00%
NOSH 410,256 410,352 410,352 410,254 410,226 410,278 410,643 -0.06%
  QoQ % -0.02% 0.00% 0.02% 0.01% -0.01% -0.09% -
  Horiz. % 99.91% 99.93% 99.93% 99.91% 99.90% 99.91% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 6.21 % 6.67 % 6.96 % 7.68 % 5.95 % 5.78 % 6.00 % 2.32%
  QoQ % -6.90% -4.17% -9.37% 29.08% 2.94% -3.67% -
  Horiz. % 103.50% 111.17% 116.00% 128.00% 99.17% 96.33% 100.00%
ROE 13.23 % 14.58 % 16.33 % 19.42 % 11.96 % 11.82 % 12.58 % 3.42%
  QoQ % -9.26% -10.72% -15.91% 62.37% 1.18% -6.04% -
  Horiz. % 105.17% 115.90% 129.81% 154.37% 95.07% 93.96% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.34 203.21 211.07 224.88 168.79 165.54 165.56 14.32%
  QoQ % -0.43% -3.72% -6.14% 33.23% 1.96% -0.01% -
  Horiz. % 122.22% 122.74% 127.49% 135.83% 101.95% 99.99% 100.00%
EPS 12.57 13.56 14.70 17.28 10.04 9.57 9.94 16.96%
  QoQ % -7.30% -7.76% -14.93% 72.11% 4.91% -3.72% -
  Horiz. % 126.46% 136.42% 147.89% 173.84% 101.01% 96.28% 100.00%
DPS 1.50 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. % 107.14% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9500 0.9300 0.9000 0.8900 0.8400 0.8100 0.7900 13.10%
  QoQ % 2.15% 3.33% 1.12% 5.95% 3.70% 2.53% -
  Horiz. % 120.25% 117.72% 113.92% 112.66% 106.33% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.29 203.21 211.07 224.83 168.74 165.51 165.68 14.25%
  QoQ % -0.45% -3.72% -6.12% 33.24% 1.95% -0.10% -
  Horiz. % 122.10% 122.65% 127.40% 135.70% 101.85% 99.90% 100.00%
EPS 12.57 13.56 14.70 17.28 10.04 9.57 9.95 16.88%
  QoQ % -7.30% -7.76% -14.93% 72.11% 4.91% -3.82% -
  Horiz. % 126.33% 136.28% 147.74% 173.67% 100.90% 96.18% 100.00%
DPS 1.50 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. % 107.14% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9498 0.9300 0.9000 0.8898 0.8397 0.8099 0.7906 13.02%
  QoQ % 2.13% 3.33% 1.15% 5.97% 3.68% 2.44% -
  Horiz. % 120.14% 117.63% 113.84% 112.55% 106.21% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.4800 0.5000 0.4900 0.4100 0.4400 0.4600 0.4900 -
P/RPS 0.24 0.25 0.23 0.18 0.26 0.28 0.30 -13.83%
  QoQ % -4.00% 8.70% 27.78% -30.77% -7.14% -6.67% -
  Horiz. % 80.00% 83.33% 76.67% 60.00% 86.67% 93.33% 100.00%
P/EPS 3.82 3.69 3.33 2.37 4.38 4.81 4.93 -15.65%
  QoQ % 3.52% 10.81% 40.51% -45.89% -8.94% -2.43% -
  Horiz. % 77.48% 74.85% 67.55% 48.07% 88.84% 97.57% 100.00%
EY 26.19 27.12 29.99 42.15 22.83 20.81 20.29 18.57%
  QoQ % -3.43% -9.57% -28.85% 84.63% 9.71% 2.56% -
  Horiz. % 129.08% 133.66% 147.81% 207.74% 112.52% 102.56% 100.00%
DY 3.13 0.00 0.00 0.00 3.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.43% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.51 0.54 0.54 0.46 0.52 0.57 0.62 -12.22%
  QoQ % -5.56% 0.00% 17.39% -11.54% -8.77% -8.06% -
  Horiz. % 82.26% 87.10% 87.10% 74.19% 83.87% 91.94% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 -
Price 0.5200 0.4900 0.5600 0.4100 0.4000 0.4300 0.4400 -
P/RPS 0.26 0.24 0.27 0.18 0.24 0.26 0.27 -2.49%
  QoQ % 8.33% -11.11% 50.00% -25.00% -7.69% -3.70% -
  Horiz. % 96.30% 88.89% 100.00% 66.67% 88.89% 96.30% 100.00%
P/EPS 4.14 3.61 3.81 2.37 3.98 4.49 4.43 -4.42%
  QoQ % 14.68% -5.25% 60.76% -40.45% -11.36% 1.35% -
  Horiz. % 93.45% 81.49% 86.00% 53.50% 89.84% 101.35% 100.00%
EY 24.17 27.68 26.24 42.15 25.11 22.26 22.59 4.61%
  QoQ % -12.68% 5.49% -37.75% 67.86% 12.80% -1.46% -
  Horiz. % 106.99% 122.53% 116.16% 186.59% 111.16% 98.54% 100.00%
DY 2.88 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. % 82.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.55 0.53 0.62 0.46 0.48 0.53 0.56 -1.20%
  QoQ % 3.77% -14.52% 34.78% -4.17% -9.43% -5.36% -
  Horiz. % 98.21% 94.64% 110.71% 82.14% 85.71% 94.64% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers