Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2011-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 30-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     39.88%    YoY -     26.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 625,401 433,059 230,646 692,419 509,380 339,935 169,451 139.01%
  QoQ % 44.41% 87.76% -66.69% 35.93% 49.85% 100.61% -
  Horiz. % 369.07% 255.57% 136.11% 408.62% 300.61% 200.61% 100.00%
PBT 59,410 43,540 25,822 57,672 42,134 29,412 15,191 148.43%
  QoQ % 36.45% 68.62% -55.23% 36.88% 43.25% 93.61% -
  Horiz. % 391.09% 286.62% 169.98% 379.65% 277.36% 193.61% 100.00%
Tax -17,672 -13,386 -8,099 -16,467 -12,676 -9,003 -4,306 156.56%
  QoQ % -32.02% -65.28% 50.82% -29.91% -40.80% -109.08% -
  Horiz. % 410.40% 310.87% 188.09% 382.42% 294.38% 209.08% 100.00%
NP 41,738 30,154 17,723 41,205 29,458 20,409 10,885 145.18%
  QoQ % 38.42% 70.14% -56.99% 39.88% 44.34% 87.50% -
  Horiz. % 383.45% 277.02% 162.82% 378.55% 270.63% 187.50% 100.00%
NP to SH 41,738 30,154 17,723 41,205 29,458 20,409 10,885 145.18%
  QoQ % 38.42% 70.14% -56.99% 39.88% 44.34% 87.50% -
  Horiz. % 383.45% 277.02% 162.82% 378.55% 270.63% 187.50% 100.00%
Tax Rate 29.75 % 30.74 % 31.36 % 28.55 % 30.08 % 30.61 % 28.35 % 3.27%
  QoQ % -3.22% -1.98% 9.84% -5.09% -1.73% 7.97% -
  Horiz. % 104.94% 108.43% 110.62% 100.71% 106.10% 107.97% 100.00%
Total Cost 583,663 402,905 212,923 651,214 479,922 319,526 158,566 138.59%
  QoQ % 44.86% 89.23% -67.30% 35.69% 50.20% 101.51% -
  Horiz. % 368.09% 254.09% 134.28% 410.69% 302.66% 201.51% 100.00%
Net Worth 381,627 369,316 365,126 344,590 332,325 324,408 320,388 12.38%
  QoQ % 3.33% 1.15% 5.96% 3.69% 2.44% 1.25% -
  Horiz. % 119.11% 115.27% 113.96% 107.55% 103.73% 101.25% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 5,743 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 13.94 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 381,627 369,316 365,126 344,590 332,325 324,408 320,388 12.38%
  QoQ % 3.33% 1.15% 5.96% 3.69% 2.44% 1.25% -
  Horiz. % 119.11% 115.27% 113.96% 107.55% 103.73% 101.25% 100.00%
NOSH 410,352 410,352 410,254 410,226 410,278 410,643 410,754 -0.07%
  QoQ % 0.00% 0.02% 0.01% -0.01% -0.09% -0.03% -
  Horiz. % 99.90% 99.90% 99.88% 99.87% 99.88% 99.97% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 6.67 % 6.96 % 7.68 % 5.95 % 5.78 % 6.00 % 6.42 % 2.58%
  QoQ % -4.17% -9.37% 29.08% 2.94% -3.67% -6.54% -
  Horiz. % 103.89% 108.41% 119.63% 92.68% 90.03% 93.46% 100.00%
ROE 10.94 % 8.16 % 4.85 % 11.96 % 8.86 % 6.29 % 3.40 % 118.11%
  QoQ % 34.07% 68.25% -59.45% 34.99% 40.86% 85.00% -
  Horiz. % 321.76% 240.00% 142.65% 351.76% 260.59% 185.00% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 152.41 105.53 56.22 168.79 124.15 82.78 41.25 139.19%
  QoQ % 44.42% 87.71% -66.69% 35.96% 49.98% 100.68% -
  Horiz. % 369.48% 255.83% 136.29% 409.19% 300.97% 200.68% 100.00%
EPS 10.17 7.35 4.32 10.04 7.18 4.97 2.65 145.32%
  QoQ % 38.37% 70.14% -56.97% 39.83% 44.47% 87.55% -
  Horiz. % 383.77% 277.36% 163.02% 378.87% 270.94% 187.55% 100.00%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9300 0.9000 0.8900 0.8400 0.8100 0.7900 0.7800 12.45%
  QoQ % 3.33% 1.12% 5.95% 3.70% 2.53% 1.28% -
  Horiz. % 119.23% 115.38% 114.10% 107.69% 103.85% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 152.41 105.53 56.21 168.74 124.13 82.84 41.29 139.03%
  QoQ % 44.42% 87.74% -66.69% 35.94% 49.84% 100.63% -
  Horiz. % 369.12% 255.58% 136.13% 408.67% 300.63% 200.63% 100.00%
EPS 10.17 7.35 4.32 10.04 7.18 4.97 2.65 145.32%
  QoQ % 38.37% 70.14% -56.97% 39.83% 44.47% 87.55% -
  Horiz. % 383.77% 277.36% 163.02% 378.87% 270.94% 187.55% 100.00%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9300 0.9000 0.8898 0.8397 0.8099 0.7906 0.7808 12.38%
  QoQ % 3.33% 1.15% 5.97% 3.68% 2.44% 1.26% -
  Horiz. % 119.11% 115.27% 113.96% 107.54% 103.73% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.5000 0.4900 0.4100 0.4400 0.4600 0.4900 0.4500 -
P/RPS 0.33 0.46 0.73 0.26 0.37 0.59 1.09 -54.95%
  QoQ % -28.26% -36.99% 180.77% -29.73% -37.29% -45.87% -
  Horiz. % 30.28% 42.20% 66.97% 23.85% 33.94% 54.13% 100.00%
P/EPS 4.92 6.67 9.49 4.38 6.41 9.86 16.98 -56.25%
  QoQ % -26.24% -29.72% 116.67% -31.67% -34.99% -41.93% -
  Horiz. % 28.98% 39.28% 55.89% 25.80% 37.75% 58.07% 100.00%
EY 20.34 15.00 10.54 22.83 15.61 10.14 5.89 128.64%
  QoQ % 35.60% 42.31% -53.83% 46.25% 53.94% 72.16% -
  Horiz. % 345.33% 254.67% 178.95% 387.61% 265.03% 172.16% 100.00%
DY 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.54 0.46 0.52 0.57 0.62 0.58 -4.66%
  QoQ % 0.00% 17.39% -11.54% -8.77% -8.06% 6.90% -
  Horiz. % 93.10% 93.10% 79.31% 89.66% 98.28% 106.90% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 06/12/10 -
Price 0.4900 0.5600 0.4100 0.4000 0.4300 0.4400 0.4700 -
P/RPS 0.32 0.53 0.73 0.24 0.35 0.53 1.14 -57.16%
  QoQ % -39.62% -27.40% 204.17% -31.43% -33.96% -53.51% -
  Horiz. % 28.07% 46.49% 64.04% 21.05% 30.70% 46.49% 100.00%
P/EPS 4.82 7.62 9.49 3.98 5.99 8.85 17.74 -58.08%
  QoQ % -36.75% -19.70% 138.44% -33.56% -32.32% -50.11% -
  Horiz. % 27.17% 42.95% 53.49% 22.44% 33.77% 49.89% 100.00%
EY 20.76 13.12 10.54 25.11 16.70 11.30 5.64 138.59%
  QoQ % 58.23% 24.48% -58.02% 50.36% 47.79% 100.35% -
  Horiz. % 368.09% 232.62% 186.88% 445.21% 296.10% 200.35% 100.00%
DY 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.62 0.46 0.48 0.53 0.56 0.60 -7.94%
  QoQ % -14.52% 34.78% -4.17% -9.43% -5.36% -6.67% -
  Horiz. % 88.33% 103.33% 76.67% 80.00% 88.33% 93.33% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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