Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2013-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 24-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     31.57%    YoY -     -34.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 590,160 407,039 180,125 975,784 671,722 392,606 194,730 109.85%
  QoQ % 44.99% 125.98% -81.54% 45.27% 71.09% 101.62% -
  Horiz. % 303.07% 209.03% 92.50% 501.10% 344.95% 201.62% 100.00%
PBT 13,505 7,870 6,253 40,575 35,650 28,213 15,899 -10.34%
  QoQ % 71.60% 25.86% -84.59% 13.81% 26.36% 77.45% -
  Horiz. % 84.94% 49.50% 39.33% 255.20% 224.23% 177.45% 100.00%
Tax -3,443 -1,933 -1,608 -6,606 -9,832 -7,398 -4,184 -12.22%
  QoQ % -78.12% -20.21% 75.66% 32.81% -32.90% -76.82% -
  Horiz. % 82.29% 46.20% 38.43% 157.89% 234.99% 176.82% 100.00%
NP 10,062 5,937 4,645 33,969 25,818 20,815 11,715 -9.67%
  QoQ % 69.48% 27.81% -86.33% 31.57% 24.04% 77.68% -
  Horiz. % 85.89% 50.68% 39.65% 289.96% 220.38% 177.68% 100.00%
NP to SH 10,062 5,937 4,645 33,969 25,818 20,815 11,715 -9.67%
  QoQ % 69.48% 27.81% -86.33% 31.57% 24.04% 77.68% -
  Horiz. % 85.89% 50.68% 39.65% 289.96% 220.38% 177.68% 100.00%
Tax Rate 25.49 % 24.56 % 25.72 % 16.28 % 27.58 % 26.22 % 26.32 % -2.12%
  QoQ % 3.79% -4.51% 57.99% -40.97% 5.19% -0.38% -
  Horiz. % 96.85% 93.31% 97.72% 61.85% 104.79% 99.62% 100.00%
Total Cost 580,098 401,102 175,480 941,815 645,904 371,791 183,015 116.24%
  QoQ % 44.63% 128.57% -81.37% 45.81% 73.73% 103.15% -
  Horiz. % 316.97% 219.16% 95.88% 514.61% 352.92% 203.15% 100.00%
Net Worth 447,283 443,180 447,283 443,365 410,352 406,248 402,144 7.37%
  QoQ % 0.93% -0.92% 0.88% 8.05% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.25% 102.04% 101.02% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - 5,747 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 16.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 447,283 443,180 447,283 443,365 410,352 406,248 402,144 7.37%
  QoQ % 0.93% -0.92% 0.88% 8.05% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.25% 102.04% 101.02% 100.00%
NOSH 410,352 410,352 410,352 410,523 410,352 410,352 410,352 -
  QoQ % 0.00% 0.00% -0.04% 0.04% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.04% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.70 % 1.46 % 2.58 % 3.48 % 3.84 % 5.30 % 6.02 % -57.06%
  QoQ % 16.44% -43.41% -25.86% -9.37% -27.55% -11.96% -
  Horiz. % 28.24% 24.25% 42.86% 57.81% 63.79% 88.04% 100.00%
ROE 2.25 % 1.34 % 1.04 % 7.66 % 6.29 % 5.12 % 2.91 % -15.80%
  QoQ % 67.91% 28.85% -86.42% 21.78% 22.85% 75.95% -
  Horiz. % 77.32% 46.05% 35.74% 263.23% 216.15% 175.95% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 143.82 99.19 43.90 237.69 163.69 95.68 47.45 109.86%
  QoQ % 44.99% 125.95% -81.53% 45.21% 71.08% 101.64% -
  Horiz. % 303.10% 209.04% 92.52% 500.93% 344.97% 201.64% 100.00%
EPS 2.45 1.45 1.13 8.28 6.29 5.07 2.85 -9.62%
  QoQ % 68.97% 28.32% -86.35% 31.64% 24.06% 77.89% -
  Horiz. % 85.96% 50.88% 39.65% 290.53% 220.70% 177.89% 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 1.0900 1.0800 1.0900 1.0800 1.0000 0.9900 0.9800 7.37%
  QoQ % 0.93% -0.92% 0.93% 8.00% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.20% 102.04% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 143.82 99.19 43.90 237.79 163.69 95.68 47.45 109.86%
  QoQ % 44.99% 125.95% -81.54% 45.27% 71.08% 101.64% -
  Horiz. % 303.10% 209.04% 92.52% 501.14% 344.97% 201.64% 100.00%
EPS 2.45 1.45 1.13 8.28 6.29 5.07 2.85 -9.62%
  QoQ % 68.97% 28.32% -86.35% 31.64% 24.06% 77.89% -
  Horiz. % 85.96% 50.88% 39.65% 290.53% 220.70% 177.89% 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 1.0900 1.0800 1.0900 1.0805 1.0000 0.9900 0.9800 7.37%
  QoQ % 0.93% -0.92% 0.88% 8.05% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 110.26% 102.04% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.4750 0.4800 0.4750 0.4700 0.4450 0.4700 0.4900 -
P/RPS 0.33 0.48 1.08 0.20 0.27 0.49 1.03 -53.28%
  QoQ % -31.25% -55.56% 440.00% -25.93% -44.90% -52.43% -
  Horiz. % 32.04% 46.60% 104.85% 19.42% 26.21% 47.57% 100.00%
P/EPS 19.37 33.18 41.96 5.68 7.07 9.27 17.16 8.44%
  QoQ % -41.62% -20.92% 638.73% -19.66% -23.73% -45.98% -
  Horiz. % 112.88% 193.36% 244.52% 33.10% 41.20% 54.02% 100.00%
EY 5.16 3.01 2.38 17.61 14.14 10.79 5.83 -7.84%
  QoQ % 71.43% 26.47% -86.48% 24.54% 31.05% 85.08% -
  Horiz. % 88.51% 51.63% 40.82% 302.06% 242.54% 185.08% 100.00%
DY 0.00 0.00 0.00 2.98 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 0.44 0.44 0.44 0.44 0.45 0.47 0.50 -8.19%
  QoQ % 0.00% 0.00% 0.00% -2.22% -4.26% -6.00% -
  Horiz. % 88.00% 88.00% 88.00% 88.00% 90.00% 94.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 10/06/14 26/03/14 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 -
Price 0.4650 0.4850 0.4650 0.4600 0.4800 0.4600 0.4600 -
P/RPS 0.32 0.49 1.06 0.19 0.29 0.48 0.97 -52.35%
  QoQ % -34.69% -53.77% 457.89% -34.48% -39.58% -50.52% -
  Horiz. % 32.99% 50.52% 109.28% 19.59% 29.90% 49.48% 100.00%
P/EPS 18.96 33.52 41.08 5.56 7.63 9.07 16.11 11.50%
  QoQ % -43.44% -18.40% 638.85% -27.13% -15.88% -43.70% -
  Horiz. % 117.69% 208.07% 255.00% 34.51% 47.36% 56.30% 100.00%
EY 5.27 2.98 2.43 17.99 13.11 11.03 6.21 -10.39%
  QoQ % 76.85% 22.63% -86.49% 37.22% 18.86% 77.62% -
  Horiz. % 84.86% 47.99% 39.13% 289.69% 211.11% 177.62% 100.00%
DY 0.00 0.00 0.00 3.04 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 0.43 0.45 0.43 0.43 0.48 0.46 0.47 -5.77%
  QoQ % -4.44% 4.65% 0.00% -10.42% 4.35% -2.13% -
  Horiz. % 91.49% 95.74% 91.49% 91.49% 102.13% 97.87% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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