Highlights

[POHKONG] QoQ Quarter Result on 2013-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     -45.02%    YoY -     -56.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 226,914 180,125 304,062 279,116 197,876 194,730 204,720 7.08%
  QoQ % 25.98% -40.76% 8.94% 41.06% 1.62% -4.88% -
  Horiz. % 110.84% 87.99% 148.53% 136.34% 96.66% 95.12% 100.00%
PBT 1,617 6,253 4,703 7,437 12,314 15,899 12,004 -73.63%
  QoQ % -74.14% 32.96% -36.76% -39.61% -22.55% 32.45% -
  Horiz. % 13.47% 52.09% 39.18% 61.95% 102.58% 132.45% 100.00%
Tax -325 -1,608 4,004 -2,434 -3,214 -4,184 -2,460 -73.96%
  QoQ % 79.79% -140.16% 264.50% 24.27% 23.18% -70.08% -
  Horiz. % 13.21% 65.37% -162.76% 98.94% 130.65% 170.08% 100.00%
NP 1,292 4,645 8,707 5,003 9,100 11,715 9,544 -73.54%
  QoQ % -72.19% -46.65% 74.04% -45.02% -22.32% 22.75% -
  Horiz. % 13.54% 48.67% 91.23% 52.42% 95.35% 122.75% 100.00%
NP to SH 1,292 4,645 8,707 5,003 9,100 11,715 9,544 -73.54%
  QoQ % -72.19% -46.65% 74.04% -45.02% -22.32% 22.75% -
  Horiz. % 13.54% 48.67% 91.23% 52.42% 95.35% 122.75% 100.00%
Tax Rate 20.10 % 25.72 % -85.14 % 32.73 % 26.10 % 26.32 % 20.49 % -1.27%
  QoQ % -21.85% 130.21% -360.13% 25.40% -0.84% 28.45% -
  Horiz. % 98.10% 125.52% -415.52% 159.74% 127.38% 128.45% 100.00%
Total Cost 225,622 175,480 295,355 274,113 188,776 183,015 195,176 10.12%
  QoQ % 28.57% -40.59% 7.75% 45.21% 3.15% -6.23% -
  Horiz. % 115.60% 89.91% 151.33% 140.44% 96.72% 93.77% 100.00%
Net Worth 443,180 447,283 439,076 410,352 406,248 402,144 389,834 8.90%
  QoQ % -0.92% 1.87% 7.00% 1.01% 1.02% 3.16% -
  Horiz. % 113.68% 114.74% 112.63% 105.26% 104.21% 103.16% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 5,744 - - - 6,155 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.33% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 65.98 % - % - % - % 64.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.31% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 443,180 447,283 439,076 410,352 406,248 402,144 389,834 8.90%
  QoQ % -0.92% 1.87% 7.00% 1.01% 1.02% 3.16% -
  Horiz. % 113.68% 114.74% 112.63% 105.26% 104.21% 103.16% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,352 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 0.57 % 2.58 % 2.86 % 1.79 % 4.60 % 6.02 % 4.66 % -75.26%
  QoQ % -77.91% -9.79% 59.78% -61.09% -23.59% 29.18% -
  Horiz. % 12.23% 55.36% 61.37% 38.41% 98.71% 129.18% 100.00%
ROE 0.29 % 1.04 % 1.98 % 1.22 % 2.24 % 2.91 % 2.45 % -75.80%
  QoQ % -72.12% -47.47% 62.30% -45.54% -23.02% 18.78% -
  Horiz. % 11.84% 42.45% 80.82% 49.80% 91.43% 118.78% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 55.30 43.90 74.10 68.02 48.22 47.45 49.89 7.08%
  QoQ % 25.97% -40.76% 8.94% 41.06% 1.62% -4.89% -
  Horiz. % 110.84% 87.99% 148.53% 136.34% 96.65% 95.11% 100.00%
EPS 0.31 1.13 2.12 1.22 2.22 2.85 2.33 -73.84%
  QoQ % -72.57% -46.70% 73.77% -45.05% -22.11% 22.32% -
  Horiz. % 13.30% 48.50% 90.99% 52.36% 95.28% 122.32% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0800 1.0900 1.0700 1.0000 0.9900 0.9800 0.9500 8.90%
  QoQ % -0.92% 1.87% 7.00% 1.01% 1.02% 3.16% -
  Horiz. % 113.68% 114.74% 112.63% 105.26% 104.21% 103.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 55.30 43.90 74.10 68.02 48.22 47.45 49.89 7.08%
  QoQ % 25.97% -40.76% 8.94% 41.06% 1.62% -4.89% -
  Horiz. % 110.84% 87.99% 148.53% 136.34% 96.65% 95.11% 100.00%
EPS 0.31 1.13 2.12 1.22 2.22 2.85 2.33 -73.84%
  QoQ % -72.57% -46.70% 73.77% -45.05% -22.11% 22.32% -
  Horiz. % 13.30% 48.50% 90.99% 52.36% 95.28% 122.32% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0800 1.0900 1.0700 1.0000 0.9900 0.9800 0.9500 8.90%
  QoQ % -0.92% 1.87% 7.00% 1.01% 1.02% 3.16% -
  Horiz. % 113.68% 114.74% 112.63% 105.26% 104.21% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.4800 0.4750 0.4700 0.4450 0.4700 0.4900 0.4800 -
P/RPS 0.87 1.08 0.63 0.65 0.97 1.03 0.96 -6.34%
  QoQ % -19.44% 71.43% -3.08% -32.99% -5.83% 7.29% -
  Horiz. % 90.62% 112.50% 65.62% 67.71% 101.04% 107.29% 100.00%
P/EPS 152.45 41.96 22.15 36.50 21.19 17.16 20.64 277.89%
  QoQ % 263.32% 89.44% -39.32% 72.25% 23.48% -16.86% -
  Horiz. % 738.61% 203.29% 107.32% 176.84% 102.66% 83.14% 100.00%
EY 0.66 2.38 4.51 2.74 4.72 5.83 4.85 -73.45%
  QoQ % -72.27% -47.23% 64.60% -41.95% -19.04% 20.21% -
  Horiz. % 13.61% 49.07% 92.99% 56.49% 97.32% 120.21% 100.00%
DY 0.00 0.00 2.98 0.00 0.00 0.00 3.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.44 0.44 0.45 0.47 0.50 0.51 -9.35%
  QoQ % 0.00% 0.00% -2.22% -4.26% -6.00% -1.96% -
  Horiz. % 86.27% 86.27% 86.27% 88.24% 92.16% 98.04% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 -
Price 0.4850 0.4650 0.4600 0.4800 0.4600 0.4600 0.5200 -
P/RPS 0.88 1.06 0.62 0.71 0.95 0.97 1.04 -10.51%
  QoQ % -16.98% 70.97% -12.68% -25.26% -2.06% -6.73% -
  Horiz. % 84.62% 101.92% 59.62% 68.27% 91.35% 93.27% 100.00%
P/EPS 154.04 41.08 21.68 39.37 20.74 16.11 22.36 260.78%
  QoQ % 274.98% 89.48% -44.93% 89.83% 28.74% -27.95% -
  Horiz. % 688.91% 183.72% 96.96% 176.07% 92.75% 72.05% 100.00%
EY 0.65 2.43 4.61 2.54 4.82 6.21 4.47 -72.25%
  QoQ % -73.25% -47.29% 81.50% -47.30% -22.38% 38.93% -
  Horiz. % 14.54% 54.36% 103.13% 56.82% 107.83% 138.93% 100.00%
DY 0.00 0.00 3.04 0.00 0.00 0.00 2.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.56% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.43 0.43 0.48 0.46 0.47 0.55 -12.49%
  QoQ % 4.65% 0.00% -10.42% 4.35% -2.13% -14.55% -
  Horiz. % 81.82% 78.18% 78.18% 87.27% 83.64% 85.45% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS