Highlights

[POHKONG] QoQ Quarter Result on 2012-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     -6.81%    YoY -     28.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 197,876 194,730 204,720 192,342 202,413 230,646 183,115 5.28%
  QoQ % 1.62% -4.88% 6.44% -4.98% -12.24% 25.96% -
  Horiz. % 108.06% 106.34% 111.80% 105.04% 110.54% 125.96% 100.00%
PBT 12,314 15,899 12,004 15,870 17,718 25,822 15,352 -13.61%
  QoQ % -22.55% 32.45% -24.36% -10.43% -31.38% 68.20% -
  Horiz. % 80.21% 103.56% 78.19% 103.37% 115.41% 168.20% 100.00%
Tax -3,214 -4,184 -2,460 -4,286 -5,287 -8,099 -3,172 0.88%
  QoQ % 23.18% -70.08% 42.60% 18.93% 34.72% -155.33% -
  Horiz. % 101.32% 131.90% 77.55% 135.12% 166.68% 255.33% 100.00%
NP 9,100 11,715 9,544 11,584 12,431 17,723 12,180 -17.59%
  QoQ % -22.32% 22.75% -17.61% -6.81% -29.86% 45.51% -
  Horiz. % 74.71% 96.18% 78.36% 95.11% 102.06% 145.51% 100.00%
NP to SH 9,100 11,715 9,544 11,584 12,431 17,723 12,180 -17.59%
  QoQ % -22.32% 22.75% -17.61% -6.81% -29.86% 45.51% -
  Horiz. % 74.71% 96.18% 78.36% 95.11% 102.06% 145.51% 100.00%
Tax Rate 26.10 % 26.32 % 20.49 % 27.01 % 29.84 % 31.36 % 20.66 % 16.78%
  QoQ % -0.84% 28.45% -24.14% -9.48% -4.85% 51.79% -
  Horiz. % 126.33% 127.40% 99.18% 130.74% 144.43% 151.79% 100.00%
Total Cost 188,776 183,015 195,176 180,758 189,982 212,923 170,935 6.81%
  QoQ % 3.15% -6.23% 7.98% -4.86% -10.77% 24.56% -
  Horiz. % 110.44% 107.07% 114.18% 105.75% 111.14% 124.56% 100.00%
Net Worth 406,248 402,144 389,834 381,627 369,316 365,126 344,484 11.57%
  QoQ % 1.02% 3.16% 2.15% 3.33% 1.15% 5.99% -
  Horiz. % 117.93% 116.74% 113.16% 110.78% 107.21% 105.99% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 6,155 - - - 5,741 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.21% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 64.49 % - % - % - % 47.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 136.81% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 406,248 402,144 389,834 381,627 369,316 365,126 344,484 11.57%
  QoQ % 1.02% 3.16% 2.15% 3.33% 1.15% 5.99% -
  Horiz. % 117.93% 116.74% 113.16% 110.78% 107.21% 105.99% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,254 410,101 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% 0.04% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.04% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.60 % 6.02 % 4.66 % 6.02 % 6.14 % 7.68 % 6.65 % -21.70%
  QoQ % -23.59% 29.18% -22.59% -1.95% -20.05% 15.49% -
  Horiz. % 69.17% 90.53% 70.08% 90.53% 92.33% 115.49% 100.00%
ROE 2.24 % 2.91 % 2.45 % 3.04 % 3.37 % 4.85 % 3.54 % -26.19%
  QoQ % -23.02% 18.78% -19.41% -9.79% -30.52% 37.01% -
  Horiz. % 63.28% 82.20% 69.21% 85.88% 95.20% 137.01% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 48.22 47.45 49.89 46.87 49.33 56.22 44.65 5.24%
  QoQ % 1.62% -4.89% 6.44% -4.99% -12.26% 25.91% -
  Horiz. % 108.00% 106.27% 111.74% 104.97% 110.48% 125.91% 100.00%
EPS 2.22 2.85 2.33 2.82 3.03 4.32 2.97 -17.56%
  QoQ % -22.11% 22.32% -17.38% -6.93% -29.86% 45.45% -
  Horiz. % 74.75% 95.96% 78.45% 94.95% 102.02% 145.45% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.14% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9500 0.9300 0.9000 0.8900 0.8400 11.52%
  QoQ % 1.02% 3.16% 2.15% 3.33% 1.12% 5.95% -
  Horiz. % 117.86% 116.67% 113.10% 110.71% 107.14% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 48.22 47.45 49.89 46.87 49.33 56.21 44.62 5.28%
  QoQ % 1.62% -4.89% 6.44% -4.99% -12.24% 25.97% -
  Horiz. % 108.07% 106.34% 111.81% 105.04% 110.56% 125.97% 100.00%
EPS 2.22 2.85 2.33 2.82 3.03 4.32 2.97 -17.56%
  QoQ % -22.11% 22.32% -17.38% -6.93% -29.86% 45.45% -
  Horiz. % 74.75% 95.96% 78.45% 94.95% 102.02% 145.45% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.14% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9500 0.9300 0.9000 0.8898 0.8395 11.56%
  QoQ % 1.02% 3.16% 2.15% 3.33% 1.15% 5.99% -
  Horiz. % 117.93% 116.74% 113.16% 110.78% 107.21% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.4700 0.4900 0.4800 0.5000 0.4900 0.4100 0.4400 -
P/RPS 0.97 1.03 0.96 1.07 0.99 0.73 0.99 -1.35%
  QoQ % -5.83% 7.29% -10.28% 8.08% 35.62% -26.26% -
  Horiz. % 97.98% 104.04% 96.97% 108.08% 100.00% 73.74% 100.00%
P/EPS 21.19 17.16 20.64 17.71 16.18 9.49 14.81 26.84%
  QoQ % 23.48% -16.86% 16.54% 9.46% 70.50% -35.92% -
  Horiz. % 143.08% 115.87% 139.37% 119.58% 109.25% 64.08% 100.00%
EY 4.72 5.83 4.85 5.65 6.18 10.54 6.75 -21.13%
  QoQ % -19.04% 20.21% -14.16% -8.58% -41.37% 56.15% -
  Horiz. % 69.93% 86.37% 71.85% 83.70% 91.56% 156.15% 100.00%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.43% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.50 0.51 0.54 0.54 0.46 0.52 -6.49%
  QoQ % -6.00% -1.96% -5.56% 0.00% 17.39% -11.54% -
  Horiz. % 90.38% 96.15% 98.08% 103.85% 103.85% 88.46% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 -
Price 0.4600 0.4600 0.5200 0.4900 0.5600 0.4100 0.4000 -
P/RPS 0.95 0.97 1.04 1.05 1.14 0.73 0.90 3.65%
  QoQ % -2.06% -6.73% -0.95% -7.89% 56.16% -18.89% -
  Horiz. % 105.56% 107.78% 115.56% 116.67% 126.67% 81.11% 100.00%
P/EPS 20.74 16.11 22.36 17.36 18.49 9.49 13.47 33.17%
  QoQ % 28.74% -27.95% 28.80% -6.11% 94.84% -29.55% -
  Horiz. % 153.97% 119.60% 166.00% 128.88% 137.27% 70.45% 100.00%
EY 4.82 6.21 4.47 5.76 5.41 10.54 7.43 -24.96%
  QoQ % -22.38% 38.93% -22.40% 6.47% -48.67% 41.86% -
  Horiz. % 64.87% 83.58% 60.16% 77.52% 72.81% 141.86% 100.00%
DY 0.00 0.00 2.88 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.47 0.55 0.53 0.62 0.46 0.48 -2.78%
  QoQ % -2.13% -14.55% 3.77% -14.52% 34.78% -4.17% -
  Horiz. % 95.83% 97.92% 114.58% 110.42% 129.17% 95.83% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS