Highlights

[POHKONG] QoQ Annualized Quarter Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -9.13%    YoY -     -33.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 975,784 895,629 785,212 778,920 830,118 833,868 866,118 8.28%
  QoQ % 8.95% 14.06% 0.81% -6.17% -0.45% -3.72% -
  Horiz. % 112.66% 103.41% 90.66% 89.93% 95.84% 96.28% 100.00%
PBT 40,575 47,533 56,426 63,596 70,949 79,213 87,080 -39.93%
  QoQ % -14.64% -15.76% -11.27% -10.36% -10.43% -9.03% -
  Horiz. % 46.60% 54.59% 64.80% 73.03% 81.48% 90.97% 100.00%
Tax -6,606 -13,109 -14,796 -16,736 -19,383 -23,562 -26,772 -60.69%
  QoQ % 49.61% 11.40% 11.59% 13.66% 17.74% 11.99% -
  Horiz. % 24.68% 48.97% 55.27% 62.51% 72.40% 88.01% 100.00%
NP 33,969 34,424 41,630 46,860 51,566 55,650 60,308 -31.82%
  QoQ % -1.32% -17.31% -11.16% -9.13% -7.34% -7.72% -
  Horiz. % 56.33% 57.08% 69.03% 77.70% 85.50% 92.28% 100.00%
NP to SH 33,969 34,424 41,630 46,860 51,566 55,650 60,308 -31.82%
  QoQ % -1.32% -17.31% -11.16% -9.13% -7.34% -7.72% -
  Horiz. % 56.33% 57.08% 69.03% 77.70% 85.50% 92.28% 100.00%
Tax Rate 16.28 % 27.58 % 26.22 % 26.32 % 27.32 % 29.75 % 30.74 % -34.57%
  QoQ % -40.97% 5.19% -0.38% -3.66% -8.17% -3.22% -
  Horiz. % 52.96% 89.72% 85.30% 85.62% 88.87% 96.78% 100.00%
Total Cost 941,815 861,205 743,582 732,060 778,552 778,217 805,810 10.97%
  QoQ % 9.36% 15.82% 1.57% -5.97% 0.04% -3.42% -
  Horiz. % 116.88% 106.87% 92.28% 90.85% 96.62% 96.58% 100.00%
Net Worth 443,365 410,352 406,248 402,144 389,743 381,627 369,316 12.97%
  QoQ % 8.05% 1.01% 1.02% 3.18% 2.13% 3.33% -
  Horiz. % 120.05% 111.11% 110.00% 108.89% 105.53% 103.33% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 5,747 - - - 6,153 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.39% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 16.92 % - % - % - % 11.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 443,365 410,352 406,248 402,144 389,743 381,627 369,316 12.97%
  QoQ % 8.05% 1.01% 1.02% 3.18% 2.13% 3.33% -
  Horiz. % 120.05% 111.11% 110.00% 108.89% 105.53% 103.33% 100.00%
NOSH 410,523 410,352 410,352 410,352 410,256 410,352 410,352 0.03%
  QoQ % 0.04% 0.00% 0.00% 0.02% -0.02% 0.00% -
  Horiz. % 100.04% 100.00% 100.00% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.48 % 3.84 % 5.30 % 6.02 % 6.21 % 6.67 % 6.96 % -37.03%
  QoQ % -9.37% -27.55% -11.96% -3.06% -6.90% -4.17% -
  Horiz. % 50.00% 55.17% 76.15% 86.49% 89.22% 95.83% 100.00%
ROE 7.66 % 8.39 % 10.25 % 11.65 % 13.23 % 14.58 % 16.33 % -39.66%
  QoQ % -8.70% -18.15% -12.02% -11.94% -9.26% -10.72% -
  Horiz. % 46.91% 51.38% 62.77% 71.34% 81.02% 89.28% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 237.69 218.26 191.35 189.82 202.34 203.21 211.07 8.25%
  QoQ % 8.90% 14.06% 0.81% -6.19% -0.43% -3.72% -
  Horiz. % 112.61% 103.41% 90.66% 89.93% 95.86% 96.28% 100.00%
EPS 8.28 8.39 10.14 11.40 12.57 13.56 14.70 -31.82%
  QoQ % -1.31% -17.26% -11.05% -9.31% -7.30% -7.76% -
  Horiz. % 56.33% 57.07% 68.98% 77.55% 85.51% 92.24% 100.00%
DPS 1.40 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0800 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 12.94%
  QoQ % 8.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 120.00% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 237.79 218.26 191.35 189.82 202.29 203.21 211.07 8.28%
  QoQ % 8.95% 14.06% 0.81% -6.16% -0.45% -3.72% -
  Horiz. % 112.66% 103.41% 90.66% 89.93% 95.84% 96.28% 100.00%
EPS 8.28 8.39 10.14 11.40 12.57 13.56 14.70 -31.82%
  QoQ % -1.31% -17.26% -11.05% -9.31% -7.30% -7.76% -
  Horiz. % 56.33% 57.07% 68.98% 77.55% 85.51% 92.24% 100.00%
DPS 1.40 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0805 1.0000 0.9900 0.9800 0.9498 0.9300 0.9000 12.97%
  QoQ % 8.05% 1.01% 1.02% 3.18% 2.13% 3.33% -
  Horiz. % 120.06% 111.11% 110.00% 108.89% 105.53% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.4700 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 -
P/RPS 0.20 0.20 0.25 0.26 0.24 0.25 0.23 -8.90%
  QoQ % 0.00% -20.00% -3.85% 8.33% -4.00% 8.70% -
  Horiz. % 86.96% 86.96% 108.70% 113.04% 104.35% 108.70% 100.00%
P/EPS 5.68 5.30 4.63 4.29 3.82 3.69 3.33 42.81%
  QoQ % 7.17% 14.47% 7.93% 12.30% 3.52% 10.81% -
  Horiz. % 170.57% 159.16% 139.04% 128.83% 114.71% 110.81% 100.00%
EY 17.61 18.85 21.58 23.31 26.19 27.12 29.99 -29.90%
  QoQ % -6.58% -12.65% -7.42% -11.00% -3.43% -9.57% -
  Horiz. % 58.72% 62.85% 71.96% 77.73% 87.33% 90.43% 100.00%
DY 2.98 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.47 0.50 0.51 0.54 0.54 -12.77%
  QoQ % -2.22% -4.26% -6.00% -1.96% -5.56% 0.00% -
  Horiz. % 81.48% 83.33% 87.04% 92.59% 94.44% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 -
Price 0.4600 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 -
P/RPS 0.19 0.22 0.24 0.24 0.26 0.24 0.27 -20.90%
  QoQ % -13.64% -8.33% 0.00% -7.69% 8.33% -11.11% -
  Horiz. % 70.37% 81.48% 88.89% 88.89% 96.30% 88.89% 100.00%
P/EPS 5.56 5.72 4.53 4.03 4.14 3.61 3.81 28.69%
  QoQ % -2.80% 26.27% 12.41% -2.66% 14.68% -5.25% -
  Horiz. % 145.93% 150.13% 118.90% 105.77% 108.66% 94.75% 100.00%
EY 17.99 17.48 22.05 24.82 24.17 27.68 26.24 -22.27%
  QoQ % 2.92% -20.73% -11.16% 2.69% -12.68% 5.49% -
  Horiz. % 68.56% 66.62% 84.03% 94.59% 92.11% 105.49% 100.00%
DY 3.04 0.00 0.00 0.00 2.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.56% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.48 0.46 0.47 0.55 0.53 0.62 -21.67%
  QoQ % -10.42% 4.35% -2.13% -14.55% 3.77% -14.52% -
  Horiz. % 69.35% 77.42% 74.19% 75.81% 88.71% 85.48% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers