Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2011-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 13-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     44.34%    YoY -     23.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 433,059 230,646 692,419 509,380 339,935 169,451 561,244 -15.83%
  QoQ % 87.76% -66.69% 35.93% 49.85% 100.61% -69.81% -
  Horiz. % 77.16% 41.10% 123.37% 90.76% 60.57% 30.19% 100.00%
PBT 43,540 25,822 57,672 42,134 29,412 15,191 44,799 -1.88%
  QoQ % 68.62% -55.23% 36.88% 43.25% 93.61% -66.09% -
  Horiz. % 97.19% 57.64% 128.74% 94.05% 65.65% 33.91% 100.00%
Tax -13,386 -8,099 -16,467 -12,676 -9,003 -4,306 -12,282 5.89%
  QoQ % -65.28% 50.82% -29.91% -40.80% -109.08% 64.94% -
  Horiz. % 108.99% 65.94% 134.07% 103.21% 73.30% 35.06% 100.00%
NP 30,154 17,723 41,205 29,458 20,409 10,885 32,517 -4.89%
  QoQ % 70.14% -56.99% 39.88% 44.34% 87.50% -66.53% -
  Horiz. % 92.73% 54.50% 126.72% 90.59% 62.76% 33.47% 100.00%
NP to SH 30,154 17,723 41,205 29,458 20,409 10,885 32,517 -4.89%
  QoQ % 70.14% -56.99% 39.88% 44.34% 87.50% -66.53% -
  Horiz. % 92.73% 54.50% 126.72% 90.59% 62.76% 33.47% 100.00%
Tax Rate 30.74 % 31.36 % 28.55 % 30.08 % 30.61 % 28.35 % 27.42 % 7.89%
  QoQ % -1.98% 9.84% -5.09% -1.73% 7.97% 3.39% -
  Horiz. % 112.11% 114.37% 104.12% 109.70% 111.63% 103.39% 100.00%
Total Cost 402,905 212,923 651,214 479,922 319,526 158,566 528,727 -16.53%
  QoQ % 89.23% -67.30% 35.69% 50.20% 101.51% -70.01% -
  Horiz. % 76.20% 40.27% 123.17% 90.77% 60.43% 29.99% 100.00%
Net Worth 369,316 365,126 344,590 332,325 324,408 320,388 312,024 11.86%
  QoQ % 1.15% 5.96% 3.69% 2.44% 1.25% 2.68% -
  Horiz. % 118.36% 117.02% 110.44% 106.51% 103.97% 102.68% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - 5,743 - - - 5,747 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 78.85% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 369,316 365,126 344,590 332,325 324,408 320,388 312,024 11.86%
  QoQ % 1.15% 5.96% 3.69% 2.44% 1.25% 2.68% -
  Horiz. % 118.36% 117.02% 110.44% 106.51% 103.97% 102.68% 100.00%
NOSH 410,352 410,254 410,226 410,278 410,643 410,754 410,558 -0.03%
  QoQ % 0.02% 0.01% -0.01% -0.09% -0.03% 0.05% -
  Horiz. % 99.95% 99.93% 99.92% 99.93% 100.02% 100.05% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 6.96 % 7.68 % 5.95 % 5.78 % 6.00 % 6.42 % 5.79 % 13.02%
  QoQ % -9.37% 29.08% 2.94% -3.67% -6.54% 10.88% -
  Horiz. % 120.21% 132.64% 102.76% 99.83% 103.63% 110.88% 100.00%
ROE 8.16 % 4.85 % 11.96 % 8.86 % 6.29 % 3.40 % 10.42 % -15.00%
  QoQ % 68.25% -59.45% 34.99% 40.86% 85.00% -67.37% -
  Horiz. % 78.31% 46.55% 114.78% 85.03% 60.36% 32.63% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 105.53 56.22 168.79 124.15 82.78 41.25 136.70 -15.81%
  QoQ % 87.71% -66.69% 35.96% 49.98% 100.68% -69.82% -
  Horiz. % 77.20% 41.13% 123.47% 90.82% 60.56% 30.18% 100.00%
EPS 7.35 4.32 10.04 7.18 4.97 2.65 7.92 -4.84%
  QoQ % 70.14% -56.97% 39.83% 44.47% 87.55% -66.54% -
  Horiz. % 92.80% 54.55% 126.77% 90.66% 62.75% 33.46% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9000 0.8900 0.8400 0.8100 0.7900 0.7800 0.7600 11.90%
  QoQ % 1.12% 5.95% 3.70% 2.53% 1.28% 2.63% -
  Horiz. % 118.42% 117.11% 110.53% 106.58% 103.95% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 105.53 56.21 168.74 124.13 82.84 41.29 136.77 -15.84%
  QoQ % 87.74% -66.69% 35.94% 49.84% 100.63% -69.81% -
  Horiz. % 77.16% 41.10% 123.38% 90.76% 60.57% 30.19% 100.00%
EPS 7.35 4.32 10.04 7.18 4.97 2.65 7.92 -4.84%
  QoQ % 70.14% -56.97% 39.83% 44.47% 87.55% -66.54% -
  Horiz. % 92.80% 54.55% 126.77% 90.66% 62.75% 33.46% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9000 0.8898 0.8397 0.8099 0.7906 0.7808 0.7604 11.86%
  QoQ % 1.15% 5.97% 3.68% 2.44% 1.26% 2.68% -
  Horiz. % 118.36% 117.02% 110.43% 106.51% 103.97% 102.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.4900 0.4100 0.4400 0.4600 0.4900 0.4500 0.4000 -
P/RPS 0.46 0.73 0.26 0.37 0.59 1.09 0.29 35.90%
  QoQ % -36.99% 180.77% -29.73% -37.29% -45.87% 275.86% -
  Horiz. % 158.62% 251.72% 89.66% 127.59% 203.45% 375.86% 100.00%
P/EPS 6.67 9.49 4.38 6.41 9.86 16.98 5.05 20.32%
  QoQ % -29.72% 116.67% -31.67% -34.99% -41.93% 236.24% -
  Horiz. % 132.08% 187.92% 86.73% 126.93% 195.25% 336.24% 100.00%
EY 15.00 10.54 22.83 15.61 10.14 5.89 19.80 -16.85%
  QoQ % 42.31% -53.83% 46.25% 53.94% 72.16% -70.25% -
  Horiz. % 75.76% 53.23% 115.30% 78.84% 51.21% 29.75% 100.00%
DY 0.00 0.00 3.18 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.86% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.46 0.52 0.57 0.62 0.58 0.53 1.25%
  QoQ % 17.39% -11.54% -8.77% -8.06% 6.90% 9.43% -
  Horiz. % 101.89% 86.79% 98.11% 107.55% 116.98% 109.43% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 06/12/10 28/09/10 -
Price 0.5600 0.4100 0.4000 0.4300 0.4400 0.4700 0.4100 -
P/RPS 0.53 0.73 0.24 0.35 0.53 1.14 0.30 45.99%
  QoQ % -27.40% 204.17% -31.43% -33.96% -53.51% 280.00% -
  Horiz. % 176.67% 243.33% 80.00% 116.67% 176.67% 380.00% 100.00%
P/EPS 7.62 9.49 3.98 5.99 8.85 17.74 5.18 29.25%
  QoQ % -19.70% 138.44% -33.56% -32.32% -50.11% 242.47% -
  Horiz. % 147.10% 183.20% 76.83% 115.64% 170.85% 342.47% 100.00%
EY 13.12 10.54 25.11 16.70 11.30 5.64 19.32 -22.69%
  QoQ % 24.48% -58.02% 50.36% 47.79% 100.35% -70.81% -
  Horiz. % 67.91% 54.55% 129.97% 86.44% 58.49% 29.19% 100.00%
DY 0.00 0.00 3.50 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.46 0.48 0.53 0.56 0.60 0.54 9.62%
  QoQ % 34.78% -4.17% -9.43% -5.36% -6.67% 11.11% -
  Horiz. % 114.81% 85.19% 88.89% 98.15% 103.70% 111.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS