Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2012-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     38.42%    YoY -     41.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 392,606 194,730 830,118 625,401 433,059 230,646 692,419 -31.38%
  QoQ % 101.62% -76.54% 32.73% 44.41% 87.76% -66.69% -
  Horiz. % 56.70% 28.12% 119.89% 90.32% 62.54% 33.31% 100.00%
PBT 28,213 15,899 70,949 59,410 43,540 25,822 57,672 -37.78%
  QoQ % 77.45% -77.59% 19.42% 36.45% 68.62% -55.23% -
  Horiz. % 48.92% 27.57% 123.02% 103.01% 75.50% 44.77% 100.00%
Tax -7,398 -4,184 -19,383 -17,672 -13,386 -8,099 -16,467 -41.20%
  QoQ % -76.82% 78.41% -9.68% -32.02% -65.28% 50.82% -
  Horiz. % 44.93% 25.41% 117.71% 107.32% 81.29% 49.18% 100.00%
NP 20,815 11,715 51,566 41,738 30,154 17,723 41,205 -36.44%
  QoQ % 77.68% -77.28% 23.55% 38.42% 70.14% -56.99% -
  Horiz. % 50.52% 28.43% 125.15% 101.29% 73.18% 43.01% 100.00%
NP to SH 20,815 11,715 51,566 41,738 30,154 17,723 41,205 -36.44%
  QoQ % 77.68% -77.28% 23.55% 38.42% 70.14% -56.99% -
  Horiz. % 50.52% 28.43% 125.15% 101.29% 73.18% 43.01% 100.00%
Tax Rate 26.22 % 26.32 % 27.32 % 29.75 % 30.74 % 31.36 % 28.55 % -5.49%
  QoQ % -0.38% -3.66% -8.17% -3.22% -1.98% 9.84% -
  Horiz. % 91.84% 92.19% 95.69% 104.20% 107.67% 109.84% 100.00%
Total Cost 371,791 183,015 778,552 583,663 402,905 212,923 651,214 -31.06%
  QoQ % 103.15% -76.49% 33.39% 44.86% 89.23% -67.30% -
  Horiz. % 57.09% 28.10% 119.55% 89.63% 61.87% 32.70% 100.00%
Net Worth 406,248 402,144 389,743 381,627 369,316 365,126 344,590 11.54%
  QoQ % 1.02% 3.18% 2.13% 3.33% 1.15% 5.96% -
  Horiz. % 117.89% 116.70% 113.10% 110.75% 107.18% 105.96% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 6,153 - - - 5,743 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 85.58% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 406,248 402,144 389,743 381,627 369,316 365,126 344,590 11.54%
  QoQ % 1.02% 3.18% 2.13% 3.33% 1.15% 5.96% -
  Horiz. % 117.89% 116.70% 113.10% 110.75% 107.18% 105.96% 100.00%
NOSH 410,352 410,352 410,256 410,352 410,352 410,254 410,226 0.02%
  QoQ % 0.00% 0.02% -0.02% 0.00% 0.02% 0.01% -
  Horiz. % 100.03% 100.03% 100.01% 100.03% 100.03% 100.01% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 5.30 % 6.02 % 6.21 % 6.67 % 6.96 % 7.68 % 5.95 % -7.39%
  QoQ % -11.96% -3.06% -6.90% -4.17% -9.37% 29.08% -
  Horiz. % 89.08% 101.18% 104.37% 112.10% 116.97% 129.08% 100.00%
ROE 5.12 % 2.91 % 13.23 % 10.94 % 8.16 % 4.85 % 11.96 % -43.05%
  QoQ % 75.95% -78.00% 20.93% 34.07% 68.25% -59.45% -
  Horiz. % 42.81% 24.33% 110.62% 91.47% 68.23% 40.55% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 95.68 47.45 202.34 152.41 105.53 56.22 168.79 -31.39%
  QoQ % 101.64% -76.55% 32.76% 44.42% 87.71% -66.69% -
  Horiz. % 56.69% 28.11% 119.88% 90.30% 62.52% 33.31% 100.00%
EPS 5.07 2.85 12.57 10.17 7.35 4.32 10.04 -36.45%
  QoQ % 77.89% -77.33% 23.60% 38.37% 70.14% -56.97% -
  Horiz. % 50.50% 28.39% 125.20% 101.29% 73.21% 43.03% 100.00%
DPS 0.00 0.00 1.50 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% 107.14% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9500 0.9300 0.9000 0.8900 0.8400 11.52%
  QoQ % 1.02% 3.16% 2.15% 3.33% 1.12% 5.95% -
  Horiz. % 117.86% 116.67% 113.10% 110.71% 107.14% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 95.68 47.45 202.29 152.41 105.53 56.21 168.74 -31.38%
  QoQ % 101.64% -76.54% 32.73% 44.42% 87.74% -66.69% -
  Horiz. % 56.70% 28.12% 119.88% 90.32% 62.54% 33.31% 100.00%
EPS 5.07 2.85 12.57 10.17 7.35 4.32 10.04 -36.45%
  QoQ % 77.89% -77.33% 23.60% 38.37% 70.14% -56.97% -
  Horiz. % 50.50% 28.39% 125.20% 101.29% 73.21% 43.03% 100.00%
DPS 0.00 0.00 1.50 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% 107.14% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9498 0.9300 0.9000 0.8898 0.8397 11.55%
  QoQ % 1.02% 3.18% 2.13% 3.33% 1.15% 5.97% -
  Horiz. % 117.90% 116.71% 113.11% 110.75% 107.18% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.4700 0.4900 0.4800 0.5000 0.4900 0.4100 0.4400 -
P/RPS 0.49 1.03 0.24 0.33 0.46 0.73 0.26 52.28%
  QoQ % -52.43% 329.17% -27.27% -28.26% -36.99% 180.77% -
  Horiz. % 188.46% 396.15% 92.31% 126.92% 176.92% 280.77% 100.00%
P/EPS 9.27 17.16 3.82 4.92 6.67 9.49 4.38 64.47%
  QoQ % -45.98% 349.21% -22.36% -26.24% -29.72% 116.67% -
  Horiz. % 211.64% 391.78% 87.21% 112.33% 152.28% 216.67% 100.00%
EY 10.79 5.83 26.19 20.34 15.00 10.54 22.83 -39.19%
  QoQ % 85.08% -77.74% 28.76% 35.60% 42.31% -53.83% -
  Horiz. % 47.26% 25.54% 114.72% 89.09% 65.70% 46.17% 100.00%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.43% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.50 0.51 0.54 0.54 0.46 0.52 -6.49%
  QoQ % -6.00% -1.96% -5.56% 0.00% 17.39% -11.54% -
  Horiz. % 90.38% 96.15% 98.08% 103.85% 103.85% 88.46% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 -
Price 0.4600 0.4600 0.5200 0.4900 0.5600 0.4100 0.4000 -
P/RPS 0.48 0.97 0.26 0.32 0.53 0.73 0.24 58.41%
  QoQ % -50.52% 273.08% -18.75% -39.62% -27.40% 204.17% -
  Horiz. % 200.00% 404.17% 108.33% 133.33% 220.83% 304.17% 100.00%
P/EPS 9.07 16.11 4.14 4.82 7.62 9.49 3.98 72.74%
  QoQ % -43.70% 289.13% -14.11% -36.75% -19.70% 138.44% -
  Horiz. % 227.89% 404.77% 104.02% 121.11% 191.46% 238.44% 100.00%
EY 11.03 6.21 24.17 20.76 13.12 10.54 25.11 -42.07%
  QoQ % 77.62% -74.31% 16.43% 58.23% 24.48% -58.02% -
  Horiz. % 43.93% 24.73% 96.26% 82.68% 52.25% 41.98% 100.00%
DY 0.00 0.00 2.88 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% 82.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.47 0.55 0.53 0.62 0.46 0.48 -2.78%
  QoQ % -2.13% -14.55% 3.77% -14.52% 34.78% -4.17% -
  Horiz. % 95.83% 97.92% 114.58% 110.42% 129.17% 95.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS