Highlights

[POHKONG] QoQ Quarter Result on 2012-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -29.86%    YoY -     30.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 194,730 204,720 192,342 202,413 230,646 183,115 169,445 9.67%
  QoQ % -4.88% 6.44% -4.98% -12.24% 25.96% 8.07% -
  Horiz. % 114.92% 120.82% 113.51% 119.46% 136.12% 108.07% 100.00%
PBT 15,899 12,004 15,870 17,718 25,822 15,352 12,722 15.94%
  QoQ % 32.45% -24.36% -10.43% -31.38% 68.20% 20.67% -
  Horiz. % 124.97% 94.36% 124.74% 139.27% 202.97% 120.67% 100.00%
Tax -4,184 -2,460 -4,286 -5,287 -8,099 -3,172 -3,673 9.03%
  QoQ % -70.08% 42.60% 18.93% 34.72% -155.33% 13.64% -
  Horiz. % 113.91% 66.98% 116.69% 143.94% 220.50% 86.36% 100.00%
NP 11,715 9,544 11,584 12,431 17,723 12,180 9,049 18.69%
  QoQ % 22.75% -17.61% -6.81% -29.86% 45.51% 34.60% -
  Horiz. % 129.46% 105.47% 128.01% 137.37% 195.86% 134.60% 100.00%
NP to SH 11,715 9,544 11,584 12,431 17,723 12,180 9,049 18.69%
  QoQ % 22.75% -17.61% -6.81% -29.86% 45.51% 34.60% -
  Horiz. % 129.46% 105.47% 128.01% 137.37% 195.86% 134.60% 100.00%
Tax Rate 26.32 % 20.49 % 27.01 % 29.84 % 31.36 % 20.66 % 28.87 % -5.95%
  QoQ % 28.45% -24.14% -9.48% -4.85% 51.79% -28.44% -
  Horiz. % 91.17% 70.97% 93.56% 103.36% 108.62% 71.56% 100.00%
Total Cost 183,015 195,176 180,758 189,982 212,923 170,935 160,396 9.15%
  QoQ % -6.23% 7.98% -4.86% -10.77% 24.56% 6.57% -
  Horiz. % 114.10% 121.68% 112.69% 118.45% 132.75% 106.57% 100.00%
Net Worth 402,144 389,834 381,627 369,316 365,126 344,484 331,660 13.64%
  QoQ % 3.16% 2.15% 3.33% 1.15% 5.99% 3.87% -
  Horiz. % 121.25% 117.54% 115.07% 111.35% 110.09% 103.87% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 6,155 - - - 5,741 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 136.81% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 402,144 389,834 381,627 369,316 365,126 344,484 331,660 13.64%
  QoQ % 3.16% 2.15% 3.33% 1.15% 5.99% 3.87% -
  Horiz. % 121.25% 117.54% 115.07% 111.35% 110.09% 103.87% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,254 410,101 409,457 0.15%
  QoQ % 0.00% 0.00% 0.00% 0.02% 0.04% 0.16% -
  Horiz. % 100.22% 100.22% 100.22% 100.22% 100.19% 100.16% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.02 % 4.66 % 6.02 % 6.14 % 7.68 % 6.65 % 5.34 % 8.28%
  QoQ % 29.18% -22.59% -1.95% -20.05% 15.49% 24.53% -
  Horiz. % 112.73% 87.27% 112.73% 114.98% 143.82% 124.53% 100.00%
ROE 2.91 % 2.45 % 3.04 % 3.37 % 4.85 % 3.54 % 2.73 % 4.33%
  QoQ % 18.78% -19.41% -9.79% -30.52% 37.01% 29.67% -
  Horiz. % 106.59% 89.74% 111.36% 123.44% 177.66% 129.67% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 47.45 49.89 46.87 49.33 56.22 44.65 41.38 9.51%
  QoQ % -4.89% 6.44% -4.99% -12.26% 25.91% 7.90% -
  Horiz. % 114.67% 120.57% 113.27% 119.21% 135.86% 107.90% 100.00%
EPS 2.85 2.33 2.82 3.03 4.32 2.97 2.21 18.39%
  QoQ % 22.32% -17.38% -6.93% -29.86% 45.45% 34.39% -
  Horiz. % 128.96% 105.43% 127.60% 137.10% 195.48% 134.39% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.14% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9800 0.9500 0.9300 0.9000 0.8900 0.8400 0.8100 13.48%
  QoQ % 3.16% 2.15% 3.33% 1.12% 5.95% 3.70% -
  Horiz. % 120.99% 117.28% 114.81% 111.11% 109.88% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 47.45 49.89 46.87 49.33 56.21 44.62 41.29 9.67%
  QoQ % -4.89% 6.44% -4.99% -12.24% 25.97% 8.06% -
  Horiz. % 114.92% 120.83% 113.51% 119.47% 136.13% 108.06% 100.00%
EPS 2.85 2.33 2.82 3.03 4.32 2.97 2.21 18.39%
  QoQ % 22.32% -17.38% -6.93% -29.86% 45.45% 34.39% -
  Horiz. % 128.96% 105.43% 127.60% 137.10% 195.48% 134.39% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.14% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9800 0.9500 0.9300 0.9000 0.8898 0.8395 0.8082 13.65%
  QoQ % 3.16% 2.15% 3.33% 1.15% 5.99% 3.87% -
  Horiz. % 121.26% 117.55% 115.07% 111.36% 110.10% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.4900 0.4800 0.5000 0.4900 0.4100 0.4400 0.4600 -
P/RPS 1.03 0.96 1.07 0.99 0.73 0.99 1.11 -4.84%
  QoQ % 7.29% -10.28% 8.08% 35.62% -26.26% -10.81% -
  Horiz. % 92.79% 86.49% 96.40% 89.19% 65.77% 89.19% 100.00%
P/EPS 17.16 20.64 17.71 16.18 9.49 14.81 20.81 -12.01%
  QoQ % -16.86% 16.54% 9.46% 70.50% -35.92% -28.83% -
  Horiz. % 82.46% 99.18% 85.10% 77.75% 45.60% 71.17% 100.00%
EY 5.83 4.85 5.65 6.18 10.54 6.75 4.80 13.77%
  QoQ % 20.21% -14.16% -8.58% -41.37% 56.15% 40.62% -
  Horiz. % 121.46% 101.04% 117.71% 128.75% 219.58% 140.62% 100.00%
DY 0.00 3.13 0.00 0.00 0.00 3.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.43% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.51 0.54 0.54 0.46 0.52 0.57 -8.33%
  QoQ % -1.96% -5.56% 0.00% 17.39% -11.54% -8.77% -
  Horiz. % 87.72% 89.47% 94.74% 94.74% 80.70% 91.23% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 -
Price 0.4600 0.5200 0.4900 0.5600 0.4100 0.4000 0.4300 -
P/RPS 0.97 1.04 1.05 1.14 0.73 0.90 1.04 -4.52%
  QoQ % -6.73% -0.95% -7.89% 56.16% -18.89% -13.46% -
  Horiz. % 93.27% 100.00% 100.96% 109.62% 70.19% 86.54% 100.00%
P/EPS 16.11 22.36 17.36 18.49 9.49 13.47 19.46 -11.78%
  QoQ % -27.95% 28.80% -6.11% 94.84% -29.55% -30.78% -
  Horiz. % 82.79% 114.90% 89.21% 95.02% 48.77% 69.22% 100.00%
EY 6.21 4.47 5.76 5.41 10.54 7.43 5.14 13.37%
  QoQ % 38.93% -22.40% 6.47% -48.67% 41.86% 44.55% -
  Horiz. % 120.82% 86.96% 112.06% 105.25% 205.06% 144.55% 100.00%
DY 0.00 2.88 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.47 0.55 0.53 0.62 0.46 0.48 0.53 -7.66%
  QoQ % -14.55% 3.77% -14.52% 34.78% -4.17% -9.43% -
  Horiz. % 88.68% 103.77% 100.00% 116.98% 86.79% 90.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

410  291  648  1115 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.12+0.11 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.1850.00 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

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