Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     -56.99%    YoY -     62.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 830,118 625,401 433,059 230,646 692,419 509,380 339,935 81.44%
  QoQ % 32.73% 44.41% 87.76% -66.69% 35.93% 49.85% -
  Horiz. % 244.20% 183.98% 127.39% 67.85% 203.69% 149.85% 100.00%
PBT 70,949 59,410 43,540 25,822 57,672 42,134 29,412 79.96%
  QoQ % 19.42% 36.45% 68.62% -55.23% 36.88% 43.25% -
  Horiz. % 241.22% 201.99% 148.03% 87.79% 196.08% 143.25% 100.00%
Tax -19,383 -17,672 -13,386 -8,099 -16,467 -12,676 -9,003 66.81%
  QoQ % -9.68% -32.02% -65.28% 50.82% -29.91% -40.80% -
  Horiz. % 215.29% 196.29% 148.68% 89.96% 182.91% 140.80% 100.00%
NP 51,566 41,738 30,154 17,723 41,205 29,458 20,409 85.61%
  QoQ % 23.55% 38.42% 70.14% -56.99% 39.88% 44.34% -
  Horiz. % 252.66% 204.51% 147.75% 86.84% 201.90% 144.34% 100.00%
NP to SH 51,566 41,738 30,154 17,723 41,205 29,458 20,409 85.61%
  QoQ % 23.55% 38.42% 70.14% -56.99% 39.88% 44.34% -
  Horiz. % 252.66% 204.51% 147.75% 86.84% 201.90% 144.34% 100.00%
Tax Rate 27.32 % 29.75 % 30.74 % 31.36 % 28.55 % 30.08 % 30.61 % -7.31%
  QoQ % -8.17% -3.22% -1.98% 9.84% -5.09% -1.73% -
  Horiz. % 89.25% 97.19% 100.42% 102.45% 93.27% 98.27% 100.00%
Total Cost 778,552 583,663 402,905 212,923 651,214 479,922 319,526 81.17%
  QoQ % 33.39% 44.86% 89.23% -67.30% 35.69% 50.20% -
  Horiz. % 243.66% 182.67% 126.09% 66.64% 203.81% 150.20% 100.00%
Net Worth 389,743 381,627 369,316 365,126 344,590 332,325 324,408 13.02%
  QoQ % 2.13% 3.33% 1.15% 5.96% 3.69% 2.44% -
  Horiz. % 120.14% 117.64% 113.84% 112.55% 106.22% 102.44% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 6,153 - - - 5,743 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 85.58% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 389,743 381,627 369,316 365,126 344,590 332,325 324,408 13.02%
  QoQ % 2.13% 3.33% 1.15% 5.96% 3.69% 2.44% -
  Horiz. % 120.14% 117.64% 113.84% 112.55% 106.22% 102.44% 100.00%
NOSH 410,256 410,352 410,352 410,254 410,226 410,278 410,643 -0.06%
  QoQ % -0.02% 0.00% 0.02% 0.01% -0.01% -0.09% -
  Horiz. % 99.91% 99.93% 99.93% 99.91% 99.90% 99.91% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 6.21 % 6.67 % 6.96 % 7.68 % 5.95 % 5.78 % 6.00 % 2.32%
  QoQ % -6.90% -4.17% -9.37% 29.08% 2.94% -3.67% -
  Horiz. % 103.50% 111.17% 116.00% 128.00% 99.17% 96.33% 100.00%
ROE 13.23 % 10.94 % 8.16 % 4.85 % 11.96 % 8.86 % 6.29 % 64.24%
  QoQ % 20.93% 34.07% 68.25% -59.45% 34.99% 40.86% -
  Horiz. % 210.33% 173.93% 129.73% 77.11% 190.14% 140.86% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.34 152.41 105.53 56.22 168.79 124.15 82.78 81.55%
  QoQ % 32.76% 44.42% 87.71% -66.69% 35.96% 49.98% -
  Horiz. % 244.43% 184.11% 127.48% 67.91% 203.90% 149.98% 100.00%
EPS 12.57 10.17 7.35 4.32 10.04 7.18 4.97 85.74%
  QoQ % 23.60% 38.37% 70.14% -56.97% 39.83% 44.47% -
  Horiz. % 252.92% 204.63% 147.89% 86.92% 202.01% 144.47% 100.00%
DPS 1.50 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9500 0.9300 0.9000 0.8900 0.8400 0.8100 0.7900 13.10%
  QoQ % 2.15% 3.33% 1.12% 5.95% 3.70% 2.53% -
  Horiz. % 120.25% 117.72% 113.92% 112.66% 106.33% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.29 152.41 105.53 56.21 168.74 124.13 82.84 81.44%
  QoQ % 32.73% 44.42% 87.74% -66.69% 35.94% 49.84% -
  Horiz. % 244.19% 183.98% 127.39% 67.85% 203.69% 149.84% 100.00%
EPS 12.57 10.17 7.35 4.32 10.04 7.18 4.97 85.74%
  QoQ % 23.60% 38.37% 70.14% -56.97% 39.83% 44.47% -
  Horiz. % 252.92% 204.63% 147.89% 86.92% 202.01% 144.47% 100.00%
DPS 1.50 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9498 0.9300 0.9000 0.8898 0.8397 0.8099 0.7906 13.02%
  QoQ % 2.13% 3.33% 1.15% 5.97% 3.68% 2.44% -
  Horiz. % 120.14% 117.63% 113.84% 112.55% 106.21% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.4800 0.5000 0.4900 0.4100 0.4400 0.4600 0.4900 -
P/RPS 0.24 0.33 0.46 0.73 0.26 0.37 0.59 -45.13%
  QoQ % -27.27% -28.26% -36.99% 180.77% -29.73% -37.29% -
  Horiz. % 40.68% 55.93% 77.97% 123.73% 44.07% 62.71% 100.00%
P/EPS 3.82 4.92 6.67 9.49 4.38 6.41 9.86 -46.89%
  QoQ % -22.36% -26.24% -29.72% 116.67% -31.67% -34.99% -
  Horiz. % 38.74% 49.90% 67.65% 96.25% 44.42% 65.01% 100.00%
EY 26.19 20.34 15.00 10.54 22.83 15.61 10.14 88.36%
  QoQ % 28.76% 35.60% 42.31% -53.83% 46.25% 53.94% -
  Horiz. % 258.28% 200.59% 147.93% 103.94% 225.15% 153.94% 100.00%
DY 3.13 0.00 0.00 0.00 3.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.43% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.51 0.54 0.54 0.46 0.52 0.57 0.62 -12.22%
  QoQ % -5.56% 0.00% 17.39% -11.54% -8.77% -8.06% -
  Horiz. % 82.26% 87.10% 87.10% 74.19% 83.87% 91.94% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 -
Price 0.5200 0.4900 0.5600 0.4100 0.4000 0.4300 0.4400 -
P/RPS 0.26 0.32 0.53 0.73 0.24 0.35 0.53 -37.83%
  QoQ % -18.75% -39.62% -27.40% 204.17% -31.43% -33.96% -
  Horiz. % 49.06% 60.38% 100.00% 137.74% 45.28% 66.04% 100.00%
P/EPS 4.14 4.82 7.62 9.49 3.98 5.99 8.85 -39.77%
  QoQ % -14.11% -36.75% -19.70% 138.44% -33.56% -32.32% -
  Horiz. % 46.78% 54.46% 86.10% 107.23% 44.97% 67.68% 100.00%
EY 24.17 20.76 13.12 10.54 25.11 16.70 11.30 66.09%
  QoQ % 16.43% 58.23% 24.48% -58.02% 50.36% 47.79% -
  Horiz. % 213.89% 183.72% 116.11% 93.27% 222.21% 147.79% 100.00%
DY 2.88 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.55 0.53 0.62 0.46 0.48 0.53 0.56 -1.20%
  QoQ % 3.77% -14.52% 34.78% -4.17% -9.43% -5.36% -
  Horiz. % 98.21% 94.64% 110.71% 82.14% 85.71% 94.64% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers