Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2013-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 26-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     77.68%    YoY -     -30.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 180,125 975,784 671,722 392,606 194,730 830,118 625,401 -56.29%
  QoQ % -81.54% 45.27% 71.09% 101.62% -76.54% 32.73% -
  Horiz. % 28.80% 156.03% 107.41% 62.78% 31.14% 132.73% 100.00%
PBT 6,253 40,575 35,650 28,213 15,899 70,949 59,410 -77.62%
  QoQ % -84.59% 13.81% 26.36% 77.45% -77.59% 19.42% -
  Horiz. % 10.53% 68.30% 60.01% 47.49% 26.76% 119.42% 100.00%
Tax -1,608 -6,606 -9,832 -7,398 -4,184 -19,383 -17,672 -79.68%
  QoQ % 75.66% 32.81% -32.90% -76.82% 78.41% -9.68% -
  Horiz. % 9.10% 37.38% 55.64% 41.86% 23.68% 109.68% 100.00%
NP 4,645 33,969 25,818 20,815 11,715 51,566 41,738 -76.77%
  QoQ % -86.33% 31.57% 24.04% 77.68% -77.28% 23.55% -
  Horiz. % 11.13% 81.39% 61.86% 49.87% 28.07% 123.55% 100.00%
NP to SH 4,645 33,969 25,818 20,815 11,715 51,566 41,738 -76.77%
  QoQ % -86.33% 31.57% 24.04% 77.68% -77.28% 23.55% -
  Horiz. % 11.13% 81.39% 61.86% 49.87% 28.07% 123.55% 100.00%
Tax Rate 25.72 % 16.28 % 27.58 % 26.22 % 26.32 % 27.32 % 29.75 % -9.22%
  QoQ % 57.99% -40.97% 5.19% -0.38% -3.66% -8.17% -
  Horiz. % 86.45% 54.72% 92.71% 88.13% 88.47% 91.83% 100.00%
Total Cost 175,480 941,815 645,904 371,791 183,015 778,552 583,663 -55.02%
  QoQ % -81.37% 45.81% 73.73% 103.15% -76.49% 33.39% -
  Horiz. % 30.07% 161.36% 110.66% 63.70% 31.36% 133.39% 100.00%
Net Worth 447,283 443,365 410,352 406,248 402,144 389,743 381,627 11.13%
  QoQ % 0.88% 8.05% 1.01% 1.02% 3.18% 2.13% -
  Horiz. % 117.20% 116.18% 107.53% 106.45% 105.38% 102.13% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 5,747 - - - 6,153 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 141.83% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 447,283 443,365 410,352 406,248 402,144 389,743 381,627 11.13%
  QoQ % 0.88% 8.05% 1.01% 1.02% 3.18% 2.13% -
  Horiz. % 117.20% 116.18% 107.53% 106.45% 105.38% 102.13% 100.00%
NOSH 410,352 410,523 410,352 410,352 410,352 410,256 410,352 -
  QoQ % -0.04% 0.04% 0.00% 0.00% 0.02% -0.02% -
  Horiz. % 100.00% 100.04% 100.00% 100.00% 100.00% 99.98% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 2.58 % 3.48 % 3.84 % 5.30 % 6.02 % 6.21 % 6.67 % -46.82%
  QoQ % -25.86% -9.37% -27.55% -11.96% -3.06% -6.90% -
  Horiz. % 38.68% 52.17% 57.57% 79.46% 90.25% 93.10% 100.00%
ROE 1.04 % 7.66 % 6.29 % 5.12 % 2.91 % 13.23 % 10.94 % -79.08%
  QoQ % -86.42% 21.78% 22.85% 75.95% -78.00% 20.93% -
  Horiz. % 9.51% 70.02% 57.50% 46.80% 26.60% 120.93% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 43.90 237.69 163.69 95.68 47.45 202.34 152.41 -56.29%
  QoQ % -81.53% 45.21% 71.08% 101.64% -76.55% 32.76% -
  Horiz. % 28.80% 155.95% 107.40% 62.78% 31.13% 132.76% 100.00%
EPS 1.13 8.28 6.29 5.07 2.85 12.57 10.17 -76.80%
  QoQ % -86.35% 31.64% 24.06% 77.89% -77.33% 23.60% -
  Horiz. % 11.11% 81.42% 61.85% 49.85% 28.02% 123.60% 100.00%
DPS 0.00 1.40 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.0800 1.0000 0.9900 0.9800 0.9500 0.9300 11.13%
  QoQ % 0.93% 8.00% 1.01% 1.02% 3.16% 2.15% -
  Horiz. % 117.20% 116.13% 107.53% 106.45% 105.38% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 43.90 237.79 163.69 95.68 47.45 202.29 152.41 -56.29%
  QoQ % -81.54% 45.27% 71.08% 101.64% -76.54% 32.73% -
  Horiz. % 28.80% 156.02% 107.40% 62.78% 31.13% 132.73% 100.00%
EPS 1.13 8.28 6.29 5.07 2.85 12.57 10.17 -76.80%
  QoQ % -86.35% 31.64% 24.06% 77.89% -77.33% 23.60% -
  Horiz. % 11.11% 81.42% 61.85% 49.85% 28.02% 123.60% 100.00%
DPS 0.00 1.40 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.0805 1.0000 0.9900 0.9800 0.9498 0.9300 11.13%
  QoQ % 0.88% 8.05% 1.01% 1.02% 3.18% 2.13% -
  Horiz. % 117.20% 116.18% 107.53% 106.45% 105.38% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.4750 0.4700 0.4450 0.4700 0.4900 0.4800 0.5000 -
P/RPS 1.08 0.20 0.27 0.49 1.03 0.24 0.33 119.96%
  QoQ % 440.00% -25.93% -44.90% -52.43% 329.17% -27.27% -
  Horiz. % 327.27% 60.61% 81.82% 148.48% 312.12% 72.73% 100.00%
P/EPS 41.96 5.68 7.07 9.27 17.16 3.82 4.92 315.80%
  QoQ % 638.73% -19.66% -23.73% -45.98% 349.21% -22.36% -
  Horiz. % 852.85% 115.45% 143.70% 188.41% 348.78% 77.64% 100.00%
EY 2.38 17.61 14.14 10.79 5.83 26.19 20.34 -75.98%
  QoQ % -86.48% 24.54% 31.05% 85.08% -77.74% 28.76% -
  Horiz. % 11.70% 86.58% 69.52% 53.05% 28.66% 128.76% 100.00%
DY 0.00 2.98 0.00 0.00 0.00 3.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.44 0.45 0.47 0.50 0.51 0.54 -12.73%
  QoQ % 0.00% -2.22% -4.26% -6.00% -1.96% -5.56% -
  Horiz. % 81.48% 81.48% 83.33% 87.04% 92.59% 94.44% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 -
Price 0.4650 0.4600 0.4800 0.4600 0.4600 0.5200 0.4900 -
P/RPS 1.06 0.19 0.29 0.48 0.97 0.26 0.32 121.73%
  QoQ % 457.89% -34.48% -39.58% -50.52% 273.08% -18.75% -
  Horiz. % 331.25% 59.38% 90.62% 150.00% 303.13% 81.25% 100.00%
P/EPS 41.08 5.56 7.63 9.07 16.11 4.14 4.82 315.62%
  QoQ % 638.85% -27.13% -15.88% -43.70% 289.13% -14.11% -
  Horiz. % 852.28% 115.35% 158.30% 188.17% 334.23% 85.89% 100.00%
EY 2.43 17.99 13.11 11.03 6.21 24.17 20.76 -75.98%
  QoQ % -86.49% 37.22% 18.86% 77.62% -74.31% 16.43% -
  Horiz. % 11.71% 86.66% 63.15% 53.13% 29.91% 116.43% 100.00%
DY 0.00 3.04 0.00 0.00 0.00 2.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.56% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.43 0.48 0.46 0.47 0.55 0.53 -12.98%
  QoQ % 0.00% -10.42% 4.35% -2.13% -14.55% 3.77% -
  Horiz. % 81.13% 81.13% 90.57% 86.79% 88.68% 103.77% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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