Highlights

[POHKONG] QoQ Cumulative Quarter Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -77.28%    YoY -     -33.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 975,784 671,722 392,606 194,730 830,118 625,401 433,059 71.96%
  QoQ % 45.27% 71.09% 101.62% -76.54% 32.73% 44.41% -
  Horiz. % 225.32% 155.11% 90.66% 44.97% 191.69% 144.41% 100.00%
PBT 40,575 35,650 28,213 15,899 70,949 59,410 43,540 -4.60%
  QoQ % 13.81% 26.36% 77.45% -77.59% 19.42% 36.45% -
  Horiz. % 93.19% 81.88% 64.80% 36.52% 162.95% 136.45% 100.00%
Tax -6,606 -9,832 -7,398 -4,184 -19,383 -17,672 -13,386 -37.58%
  QoQ % 32.81% -32.90% -76.82% 78.41% -9.68% -32.02% -
  Horiz. % 49.35% 73.45% 55.27% 31.26% 144.80% 132.02% 100.00%
NP 33,969 25,818 20,815 11,715 51,566 41,738 30,154 8.27%
  QoQ % 31.57% 24.04% 77.68% -77.28% 23.55% 38.42% -
  Horiz. % 112.65% 85.62% 69.03% 38.85% 171.01% 138.42% 100.00%
NP to SH 33,969 25,818 20,815 11,715 51,566 41,738 30,154 8.27%
  QoQ % 31.57% 24.04% 77.68% -77.28% 23.55% 38.42% -
  Horiz. % 112.65% 85.62% 69.03% 38.85% 171.01% 138.42% 100.00%
Tax Rate 16.28 % 27.58 % 26.22 % 26.32 % 27.32 % 29.75 % 30.74 % -34.57%
  QoQ % -40.97% 5.19% -0.38% -3.66% -8.17% -3.22% -
  Horiz. % 52.96% 89.72% 85.30% 85.62% 88.87% 96.78% 100.00%
Total Cost 941,815 645,904 371,791 183,015 778,552 583,663 402,905 76.22%
  QoQ % 45.81% 73.73% 103.15% -76.49% 33.39% 44.86% -
  Horiz. % 233.76% 160.31% 92.28% 45.42% 193.23% 144.86% 100.00%
Net Worth 443,365 410,352 406,248 402,144 389,743 381,627 369,316 12.97%
  QoQ % 8.05% 1.01% 1.02% 3.18% 2.13% 3.33% -
  Horiz. % 120.05% 111.11% 110.00% 108.89% 105.53% 103.33% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 5,747 - - - 6,153 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 141.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 443,365 410,352 406,248 402,144 389,743 381,627 369,316 12.97%
  QoQ % 8.05% 1.01% 1.02% 3.18% 2.13% 3.33% -
  Horiz. % 120.05% 111.11% 110.00% 108.89% 105.53% 103.33% 100.00%
NOSH 410,523 410,352 410,352 410,352 410,256 410,352 410,352 0.03%
  QoQ % 0.04% 0.00% 0.00% 0.02% -0.02% 0.00% -
  Horiz. % 100.04% 100.00% 100.00% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.48 % 3.84 % 5.30 % 6.02 % 6.21 % 6.67 % 6.96 % -37.03%
  QoQ % -9.37% -27.55% -11.96% -3.06% -6.90% -4.17% -
  Horiz. % 50.00% 55.17% 76.15% 86.49% 89.22% 95.83% 100.00%
ROE 7.66 % 6.29 % 5.12 % 2.91 % 13.23 % 10.94 % 8.16 % -4.13%
  QoQ % 21.78% 22.85% 75.95% -78.00% 20.93% 34.07% -
  Horiz. % 93.87% 77.08% 62.75% 35.66% 162.13% 134.07% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 237.69 163.69 95.68 47.45 202.34 152.41 105.53 71.91%
  QoQ % 45.21% 71.08% 101.64% -76.55% 32.76% 44.42% -
  Horiz. % 225.23% 155.11% 90.67% 44.96% 191.74% 144.42% 100.00%
EPS 8.28 6.29 5.07 2.85 12.57 10.17 7.35 8.27%
  QoQ % 31.64% 24.06% 77.89% -77.33% 23.60% 38.37% -
  Horiz. % 112.65% 85.58% 68.98% 38.78% 171.02% 138.37% 100.00%
DPS 1.40 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0800 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 12.94%
  QoQ % 8.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 120.00% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 237.79 163.69 95.68 47.45 202.29 152.41 105.53 71.96%
  QoQ % 45.27% 71.08% 101.64% -76.54% 32.73% 44.42% -
  Horiz. % 225.33% 155.11% 90.67% 44.96% 191.69% 144.42% 100.00%
EPS 8.28 6.29 5.07 2.85 12.57 10.17 7.35 8.27%
  QoQ % 31.64% 24.06% 77.89% -77.33% 23.60% 38.37% -
  Horiz. % 112.65% 85.58% 68.98% 38.78% 171.02% 138.37% 100.00%
DPS 1.40 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0805 1.0000 0.9900 0.9800 0.9498 0.9300 0.9000 12.97%
  QoQ % 8.05% 1.01% 1.02% 3.18% 2.13% 3.33% -
  Horiz. % 120.06% 111.11% 110.00% 108.89% 105.53% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.4700 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 -
P/RPS 0.20 0.27 0.49 1.03 0.24 0.33 0.46 -42.64%
  QoQ % -25.93% -44.90% -52.43% 329.17% -27.27% -28.26% -
  Horiz. % 43.48% 58.70% 106.52% 223.91% 52.17% 71.74% 100.00%
P/EPS 5.68 7.07 9.27 17.16 3.82 4.92 6.67 -10.17%
  QoQ % -19.66% -23.73% -45.98% 349.21% -22.36% -26.24% -
  Horiz. % 85.16% 106.00% 138.98% 257.27% 57.27% 73.76% 100.00%
EY 17.61 14.14 10.79 5.83 26.19 20.34 15.00 11.30%
  QoQ % 24.54% 31.05% 85.08% -77.74% 28.76% 35.60% -
  Horiz. % 117.40% 94.27% 71.93% 38.87% 174.60% 135.60% 100.00%
DY 2.98 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.47 0.50 0.51 0.54 0.54 -12.77%
  QoQ % -2.22% -4.26% -6.00% -1.96% -5.56% 0.00% -
  Horiz. % 81.48% 83.33% 87.04% 92.59% 94.44% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 -
Price 0.4600 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 -
P/RPS 0.19 0.29 0.48 0.97 0.26 0.32 0.53 -49.57%
  QoQ % -34.48% -39.58% -50.52% 273.08% -18.75% -39.62% -
  Horiz. % 35.85% 54.72% 90.57% 183.02% 49.06% 60.38% 100.00%
P/EPS 5.56 7.63 9.07 16.11 4.14 4.82 7.62 -18.97%
  QoQ % -27.13% -15.88% -43.70% 289.13% -14.11% -36.75% -
  Horiz. % 72.97% 100.13% 119.03% 211.42% 54.33% 63.25% 100.00%
EY 17.99 13.11 11.03 6.21 24.17 20.76 13.12 23.45%
  QoQ % 37.22% 18.86% 77.62% -74.31% 16.43% 58.23% -
  Horiz. % 137.12% 99.92% 84.07% 47.33% 184.22% 158.23% 100.00%
DY 3.04 0.00 0.00 0.00 2.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.56% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.48 0.46 0.47 0.55 0.53 0.62 -21.67%
  QoQ % -10.42% 4.35% -2.13% -14.55% 3.77% -14.52% -
  Horiz. % 69.35% 77.42% 74.19% 75.81% 88.71% 85.48% 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.
 


 

1998 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 1.900.00 
 UCREST 0.130.00 
 PINEAPP 0.300.00 
 PUC 0.060.00 
 WILLOW 0.4150.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.080.00 
 BTECH 0.2150.00 
 3A 0.790.00 
Partners & Brokers