Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2012-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     23.55%    YoY -     25.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 671,722 392,606 194,730 830,118 625,401 433,059 230,646 104.07%
  QoQ % 71.09% 101.62% -76.54% 32.73% 44.41% 87.76% -
  Horiz. % 291.24% 170.22% 84.43% 359.91% 271.15% 187.76% 100.00%
PBT 35,650 28,213 15,899 70,949 59,410 43,540 25,822 24.01%
  QoQ % 26.36% 77.45% -77.59% 19.42% 36.45% 68.62% -
  Horiz. % 138.06% 109.26% 61.57% 274.76% 230.08% 168.62% 100.00%
Tax -9,832 -7,398 -4,184 -19,383 -17,672 -13,386 -8,099 13.81%
  QoQ % -32.90% -76.82% 78.41% -9.68% -32.02% -65.28% -
  Horiz. % 121.40% 91.34% 51.66% 239.33% 218.20% 165.28% 100.00%
NP 25,818 20,815 11,715 51,566 41,738 30,154 17,723 28.54%
  QoQ % 24.04% 77.68% -77.28% 23.55% 38.42% 70.14% -
  Horiz. % 145.68% 117.45% 66.10% 290.96% 235.50% 170.14% 100.00%
NP to SH 25,818 20,815 11,715 51,566 41,738 30,154 17,723 28.54%
  QoQ % 24.04% 77.68% -77.28% 23.55% 38.42% 70.14% -
  Horiz. % 145.68% 117.45% 66.10% 290.96% 235.50% 170.14% 100.00%
Tax Rate 27.58 % 26.22 % 26.32 % 27.32 % 29.75 % 30.74 % 31.36 % -8.21%
  QoQ % 5.19% -0.38% -3.66% -8.17% -3.22% -1.98% -
  Horiz. % 87.95% 83.61% 83.93% 87.12% 94.87% 98.02% 100.00%
Total Cost 645,904 371,791 183,015 778,552 583,663 402,905 212,923 109.70%
  QoQ % 73.73% 103.15% -76.49% 33.39% 44.86% 89.23% -
  Horiz. % 303.35% 174.61% 85.95% 365.65% 274.12% 189.23% 100.00%
Net Worth 410,352 406,248 402,144 389,743 381,627 369,316 365,126 8.10%
  QoQ % 1.01% 1.02% 3.18% 2.13% 3.33% 1.15% -
  Horiz. % 112.39% 111.26% 110.14% 106.74% 104.52% 101.15% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 6,153 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 11.93 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 410,352 406,248 402,144 389,743 381,627 369,316 365,126 8.10%
  QoQ % 1.01% 1.02% 3.18% 2.13% 3.33% 1.15% -
  Horiz. % 112.39% 111.26% 110.14% 106.74% 104.52% 101.15% 100.00%
NOSH 410,352 410,352 410,352 410,256 410,352 410,352 410,254 0.02%
  QoQ % 0.00% 0.00% 0.02% -0.02% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.00% 100.02% 100.02% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 3.84 % 5.30 % 6.02 % 6.21 % 6.67 % 6.96 % 7.68 % -37.03%
  QoQ % -27.55% -11.96% -3.06% -6.90% -4.17% -9.37% -
  Horiz. % 50.00% 69.01% 78.39% 80.86% 86.85% 90.62% 100.00%
ROE 6.29 % 5.12 % 2.91 % 13.23 % 10.94 % 8.16 % 4.85 % 18.94%
  QoQ % 22.85% 75.95% -78.00% 20.93% 34.07% 68.25% -
  Horiz. % 129.69% 105.57% 60.00% 272.78% 225.57% 168.25% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 163.69 95.68 47.45 202.34 152.41 105.53 56.22 104.03%
  QoQ % 71.08% 101.64% -76.55% 32.76% 44.42% 87.71% -
  Horiz. % 291.16% 170.19% 84.40% 359.91% 271.10% 187.71% 100.00%
EPS 6.29 5.07 2.85 12.57 10.17 7.35 4.32 28.49%
  QoQ % 24.06% 77.89% -77.33% 23.60% 38.37% 70.14% -
  Horiz. % 145.60% 117.36% 65.97% 290.97% 235.42% 170.14% 100.00%
DPS 0.00 0.00 0.00 1.50 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% - - -
NAPS 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 0.8900 8.09%
  QoQ % 1.01% 1.02% 3.16% 2.15% 3.33% 1.12% -
  Horiz. % 112.36% 111.24% 110.11% 106.74% 104.49% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 163.69 95.68 47.45 202.29 152.41 105.53 56.21 104.06%
  QoQ % 71.08% 101.64% -76.54% 32.73% 44.42% 87.74% -
  Horiz. % 291.21% 170.22% 84.42% 359.88% 271.14% 187.74% 100.00%
EPS 6.29 5.07 2.85 12.57 10.17 7.35 4.32 28.49%
  QoQ % 24.06% 77.89% -77.33% 23.60% 38.37% 70.14% -
  Horiz. % 145.60% 117.36% 65.97% 290.97% 235.42% 170.14% 100.00%
DPS 0.00 0.00 0.00 1.50 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% - - -
NAPS 1.0000 0.9900 0.9800 0.9498 0.9300 0.9000 0.8898 8.10%
  QoQ % 1.01% 1.02% 3.18% 2.13% 3.33% 1.15% -
  Horiz. % 112.38% 111.26% 110.14% 106.74% 104.52% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 0.4100 -
P/RPS 0.27 0.49 1.03 0.24 0.33 0.46 0.73 -48.51%
  QoQ % -44.90% -52.43% 329.17% -27.27% -28.26% -36.99% -
  Horiz. % 36.99% 67.12% 141.10% 32.88% 45.21% 63.01% 100.00%
P/EPS 7.07 9.27 17.16 3.82 4.92 6.67 9.49 -17.83%
  QoQ % -23.73% -45.98% 349.21% -22.36% -26.24% -29.72% -
  Horiz. % 74.50% 97.68% 180.82% 40.25% 51.84% 70.28% 100.00%
EY 14.14 10.79 5.83 26.19 20.34 15.00 10.54 21.66%
  QoQ % 31.05% 85.08% -77.74% 28.76% 35.60% 42.31% -
  Horiz. % 134.16% 102.37% 55.31% 248.48% 192.98% 142.31% 100.00%
DY 0.00 0.00 0.00 3.13 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 0.45 0.47 0.50 0.51 0.54 0.54 0.46 -1.46%
  QoQ % -4.26% -6.00% -1.96% -5.56% 0.00% 17.39% -
  Horiz. % 97.83% 102.17% 108.70% 110.87% 117.39% 117.39% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 -
Price 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 0.4100 -
P/RPS 0.29 0.48 0.97 0.26 0.32 0.53 0.73 -45.99%
  QoQ % -39.58% -50.52% 273.08% -18.75% -39.62% -27.40% -
  Horiz. % 39.73% 65.75% 132.88% 35.62% 43.84% 72.60% 100.00%
P/EPS 7.63 9.07 16.11 4.14 4.82 7.62 9.49 -13.55%
  QoQ % -15.88% -43.70% 289.13% -14.11% -36.75% -19.70% -
  Horiz. % 80.40% 95.57% 169.76% 43.62% 50.79% 80.30% 100.00%
EY 13.11 11.03 6.21 24.17 20.76 13.12 10.54 15.67%
  QoQ % 18.86% 77.62% -74.31% 16.43% 58.23% 24.48% -
  Horiz. % 124.38% 104.65% 58.92% 229.32% 196.96% 124.48% 100.00%
DY 0.00 0.00 0.00 2.88 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 0.48 0.46 0.47 0.55 0.53 0.62 0.46 2.88%
  QoQ % 4.35% -2.13% -14.55% 3.77% -14.52% 34.78% -
  Horiz. % 104.35% 100.00% 102.17% 119.57% 115.22% 134.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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