Highlights

[POHKONG] QoQ Annualized Quarter Result on 2014-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 15-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -7.23%    YoY -     -33.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 805,714 827,673 820,814 775,812 798,397 786,880 814,078 -0.69%
  QoQ % -2.65% 0.84% 5.80% -2.83% 1.46% -3.34% -
  Horiz. % 98.97% 101.67% 100.83% 95.30% 98.07% 96.66% 100.00%
PBT 26,131 34,641 29,322 18,284 21,867 18,006 15,740 40.34%
  QoQ % -24.57% 18.14% 60.37% -16.39% 21.44% 14.40% -
  Horiz. % 166.02% 220.08% 186.29% 116.16% 138.93% 114.40% 100.00%
Tax -11,647 -9,680 -7,736 -5,936 -8,557 -4,590 -3,866 109.02%
  QoQ % -20.32% -25.13% -30.32% 30.63% -86.40% -18.74% -
  Horiz. % 301.27% 250.39% 200.10% 153.54% 221.34% 118.74% 100.00%
NP 14,484 24,961 21,586 12,348 13,310 13,416 11,874 14.21%
  QoQ % -41.97% 15.64% 74.81% -7.23% -0.79% 12.99% -
  Horiz. % 121.98% 210.22% 181.79% 103.99% 112.09% 112.99% 100.00%
NP to SH 14,484 24,961 21,586 12,348 13,310 13,416 11,874 14.21%
  QoQ % -41.97% 15.64% 74.81% -7.23% -0.79% 12.99% -
  Horiz. % 121.98% 210.22% 181.79% 103.99% 112.09% 112.99% 100.00%
Tax Rate 44.57 % 27.94 % 26.38 % 32.47 % 39.13 % 25.49 % 24.56 % 48.94%
  QoQ % 59.52% 5.91% -18.76% -17.02% 53.51% 3.79% -
  Horiz. % 181.47% 113.76% 107.41% 132.21% 159.32% 103.79% 100.00%
Total Cost 791,230 802,712 799,228 763,464 785,087 773,464 802,204 -0.92%
  QoQ % -1.43% 0.44% 4.68% -2.75% 1.50% -3.58% -
  Horiz. % 98.63% 100.06% 99.63% 95.17% 97.87% 96.42% 100.00%
Net Worth 459,973 463,697 455,490 451,387 447,722 447,283 443,180 2.52%
  QoQ % -0.80% 1.80% 0.91% 0.82% 0.10% 0.93% -
  Horiz. % 103.79% 104.63% 102.78% 101.85% 101.02% 100.93% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 41 - - - 41 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.28 % - % - % - % 0.31 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.32% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 459,973 463,697 455,490 451,387 447,722 447,283 443,180 2.52%
  QoQ % -0.80% 1.80% 0.91% 0.82% 0.10% 0.93% -
  Horiz. % 103.79% 104.63% 102.78% 101.85% 101.02% 100.93% 100.00%
NOSH 410,690 410,352 410,352 410,352 410,754 410,352 410,352 0.06%
  QoQ % 0.08% 0.00% 0.00% -0.10% 0.10% 0.00% -
  Horiz. % 100.08% 100.00% 100.00% 100.00% 100.10% 100.00% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 1.80 % 3.02 % 2.63 % 1.59 % 1.67 % 1.70 % 1.46 % 15.02%
  QoQ % -40.40% 14.83% 65.41% -4.79% -1.76% 16.44% -
  Horiz. % 123.29% 206.85% 180.14% 108.90% 114.38% 116.44% 100.00%
ROE 3.15 % 5.38 % 4.74 % 2.74 % 2.97 % 3.00 % 2.68 % 11.41%
  QoQ % -41.45% 13.50% 72.99% -7.74% -1.00% 11.94% -
  Horiz. % 117.54% 200.75% 176.87% 102.24% 110.82% 111.94% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 196.19 201.70 200.03 189.06 194.37 191.76 198.39 -0.74%
  QoQ % -2.73% 0.83% 5.80% -2.73% 1.36% -3.34% -
  Horiz. % 98.89% 101.67% 100.83% 95.30% 97.97% 96.66% 100.00%
EPS 3.53 6.08 5.26 3.00 3.24 3.27 2.90 14.04%
  QoQ % -41.94% 15.59% 75.33% -7.41% -0.92% 12.76% -
  Horiz. % 121.72% 209.66% 181.38% 103.45% 111.72% 112.76% 100.00%
DPS 0.01 0.00 0.00 0.00 0.01 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 1.1200 1.1300 1.1100 1.1000 1.0900 1.0900 1.0800 2.46%
  QoQ % -0.88% 1.80% 0.91% 0.92% 0.00% 0.93% -
  Horiz. % 103.70% 104.63% 102.78% 101.85% 100.93% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 196.35 201.70 200.03 189.06 194.56 191.76 198.39 -0.69%
  QoQ % -2.65% 0.83% 5.80% -2.83% 1.46% -3.34% -
  Horiz. % 98.97% 101.67% 100.83% 95.30% 98.07% 96.66% 100.00%
EPS 3.53 6.08 5.26 3.00 3.24 3.27 2.90 14.04%
  QoQ % -41.94% 15.59% 75.33% -7.41% -0.92% 12.76% -
  Horiz. % 121.72% 209.66% 181.38% 103.45% 111.72% 112.76% 100.00%
DPS 0.01 0.00 0.00 0.00 0.01 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 1.1209 1.1300 1.1100 1.1000 1.0911 1.0900 1.0800 2.52%
  QoQ % -0.81% 1.80% 0.91% 0.82% 0.10% 0.93% -
  Horiz. % 103.79% 104.63% 102.78% 101.85% 101.03% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.4700 0.5200 0.4450 0.4400 0.4800 0.4750 0.4800 -
P/RPS 0.24 0.26 0.22 0.23 0.25 0.25 0.24 -
  QoQ % -7.69% 18.18% -4.35% -8.00% 0.00% 4.17% -
  Horiz. % 100.00% 108.33% 91.67% 95.83% 104.17% 104.17% 100.00%
P/EPS 13.33 8.55 8.46 14.62 14.81 14.53 16.59 -13.61%
  QoQ % 55.91% 1.06% -42.13% -1.28% 1.93% -12.42% -
  Horiz. % 80.35% 51.54% 50.99% 88.13% 89.27% 87.58% 100.00%
EY 7.50 11.70 11.82 6.84 6.75 6.88 6.03 15.70%
  QoQ % -35.90% -1.02% 72.81% 1.33% -1.89% 14.10% -
  Horiz. % 124.38% 194.03% 196.02% 113.43% 111.94% 114.10% 100.00%
DY 0.02 0.00 0.00 0.00 0.02 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 0.42 0.46 0.40 0.40 0.44 0.44 0.44 -3.06%
  QoQ % -8.70% 15.00% 0.00% -9.09% 0.00% 0.00% -
  Horiz. % 95.45% 104.55% 90.91% 90.91% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 28/09/15 10/06/15 25/03/15 15/12/14 22/09/14 10/06/14 26/03/14 -
Price 0.4400 0.4700 0.4300 0.3850 0.4700 0.4650 0.4850 -
P/RPS 0.22 0.23 0.21 0.20 0.24 0.24 0.24 -5.65%
  QoQ % -4.35% 9.52% 5.00% -16.67% 0.00% 0.00% -
  Horiz. % 91.67% 95.83% 87.50% 83.33% 100.00% 100.00% 100.00%
P/EPS 12.48 7.73 8.17 12.79 14.50 14.22 16.76 -17.89%
  QoQ % 61.45% -5.39% -36.12% -11.79% 1.97% -15.16% -
  Horiz. % 74.46% 46.12% 48.75% 76.31% 86.52% 84.84% 100.00%
EY 8.02 12.94 12.23 7.82 6.89 7.03 5.97 21.82%
  QoQ % -38.02% 5.81% 56.39% 13.50% -1.99% 17.76% -
  Horiz. % 134.34% 216.75% 204.86% 130.99% 115.41% 117.76% 100.00%
DY 0.02 0.00 0.00 0.00 0.02 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 0.39 0.42 0.39 0.35 0.43 0.43 0.45 -9.12%
  QoQ % -7.14% 7.69% 11.43% -18.60% 0.00% -4.44% -
  Horiz. % 86.67% 93.33% 86.67% 77.78% 95.56% 95.56% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. 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
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers