Highlights

[POHKONG] QoQ Quarter Result on 2012-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -17.61%    YoY -     -21.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 279,116 197,876 194,730 204,720 192,342 202,413 230,646 13.57%
  QoQ % 41.06% 1.62% -4.88% 6.44% -4.98% -12.24% -
  Horiz. % 121.01% 85.79% 84.43% 88.76% 83.39% 87.76% 100.00%
PBT 7,437 12,314 15,899 12,004 15,870 17,718 25,822 -56.42%
  QoQ % -39.61% -22.55% 32.45% -24.36% -10.43% -31.38% -
  Horiz. % 28.80% 47.69% 61.57% 46.49% 61.46% 68.62% 100.00%
Tax -2,434 -3,214 -4,184 -2,460 -4,286 -5,287 -8,099 -55.17%
  QoQ % 24.27% 23.18% -70.08% 42.60% 18.93% 34.72% -
  Horiz. % 30.05% 39.68% 51.66% 30.37% 52.92% 65.28% 100.00%
NP 5,003 9,100 11,715 9,544 11,584 12,431 17,723 -57.00%
  QoQ % -45.02% -22.32% 22.75% -17.61% -6.81% -29.86% -
  Horiz. % 28.23% 51.35% 66.10% 53.85% 65.36% 70.14% 100.00%
NP to SH 5,003 9,100 11,715 9,544 11,584 12,431 17,723 -57.00%
  QoQ % -45.02% -22.32% 22.75% -17.61% -6.81% -29.86% -
  Horiz. % 28.23% 51.35% 66.10% 53.85% 65.36% 70.14% 100.00%
Tax Rate 32.73 % 26.10 % 26.32 % 20.49 % 27.01 % 29.84 % 31.36 % 2.89%
  QoQ % 25.40% -0.84% 28.45% -24.14% -9.48% -4.85% -
  Horiz. % 104.37% 83.23% 83.93% 65.34% 86.13% 95.15% 100.00%
Total Cost 274,113 188,776 183,015 195,176 180,758 189,982 212,923 18.36%
  QoQ % 45.21% 3.15% -6.23% 7.98% -4.86% -10.77% -
  Horiz. % 128.74% 88.66% 85.95% 91.67% 84.89% 89.23% 100.00%
Net Worth 410,352 406,248 402,144 389,834 381,627 369,316 365,126 8.10%
  QoQ % 1.01% 1.02% 3.16% 2.15% 3.33% 1.15% -
  Horiz. % 112.39% 111.26% 110.14% 106.77% 104.52% 101.15% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 6,155 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 64.49 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 410,352 406,248 402,144 389,834 381,627 369,316 365,126 8.10%
  QoQ % 1.01% 1.02% 3.16% 2.15% 3.33% 1.15% -
  Horiz. % 112.39% 111.26% 110.14% 106.77% 104.52% 101.15% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,254 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.79 % 4.60 % 6.02 % 4.66 % 6.02 % 6.14 % 7.68 % -62.16%
  QoQ % -61.09% -23.59% 29.18% -22.59% -1.95% -20.05% -
  Horiz. % 23.31% 59.90% 78.39% 60.68% 78.39% 79.95% 100.00%
ROE 1.22 % 2.24 % 2.91 % 2.45 % 3.04 % 3.37 % 4.85 % -60.18%
  QoQ % -45.54% -23.02% 18.78% -19.41% -9.79% -30.52% -
  Horiz. % 25.15% 46.19% 60.00% 50.52% 62.68% 69.48% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.02 48.22 47.45 49.89 46.87 49.33 56.22 13.56%
  QoQ % 41.06% 1.62% -4.89% 6.44% -4.99% -12.26% -
  Horiz. % 120.99% 85.77% 84.40% 88.74% 83.37% 87.74% 100.00%
EPS 1.22 2.22 2.85 2.33 2.82 3.03 4.32 -56.99%
  QoQ % -45.05% -22.11% 22.32% -17.38% -6.93% -29.86% -
  Horiz. % 28.24% 51.39% 65.97% 53.94% 65.28% 70.14% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 0.8900 8.09%
  QoQ % 1.01% 1.02% 3.16% 2.15% 3.33% 1.12% -
  Horiz. % 112.36% 111.24% 110.11% 106.74% 104.49% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.02 48.22 47.45 49.89 46.87 49.33 56.21 13.57%
  QoQ % 41.06% 1.62% -4.89% 6.44% -4.99% -12.24% -
  Horiz. % 121.01% 85.79% 84.42% 88.76% 83.38% 87.76% 100.00%
EPS 1.22 2.22 2.85 2.33 2.82 3.03 4.32 -56.99%
  QoQ % -45.05% -22.11% 22.32% -17.38% -6.93% -29.86% -
  Horiz. % 28.24% 51.39% 65.97% 53.94% 65.28% 70.14% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 0.8898 8.10%
  QoQ % 1.01% 1.02% 3.16% 2.15% 3.33% 1.15% -
  Horiz. % 112.38% 111.26% 110.14% 106.77% 104.52% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 0.4100 -
P/RPS 0.65 0.97 1.03 0.96 1.07 0.99 0.73 -7.45%
  QoQ % -32.99% -5.83% 7.29% -10.28% 8.08% 35.62% -
  Horiz. % 89.04% 132.88% 141.10% 131.51% 146.58% 135.62% 100.00%
P/EPS 36.50 21.19 17.16 20.64 17.71 16.18 9.49 145.68%
  QoQ % 72.25% 23.48% -16.86% 16.54% 9.46% 70.50% -
  Horiz. % 384.62% 223.29% 180.82% 217.49% 186.62% 170.50% 100.00%
EY 2.74 4.72 5.83 4.85 5.65 6.18 10.54 -59.30%
  QoQ % -41.95% -19.04% 20.21% -14.16% -8.58% -41.37% -
  Horiz. % 26.00% 44.78% 55.31% 46.02% 53.61% 58.63% 100.00%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.47 0.50 0.51 0.54 0.54 0.46 -1.46%
  QoQ % -4.26% -6.00% -1.96% -5.56% 0.00% 17.39% -
  Horiz. % 97.83% 102.17% 108.70% 110.87% 117.39% 117.39% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 -
Price 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 0.4100 -
P/RPS 0.71 0.95 0.97 1.04 1.05 1.14 0.73 -1.84%
  QoQ % -25.26% -2.06% -6.73% -0.95% -7.89% 56.16% -
  Horiz. % 97.26% 130.14% 132.88% 142.47% 143.84% 156.16% 100.00%
P/EPS 39.37 20.74 16.11 22.36 17.36 18.49 9.49 158.41%
  QoQ % 89.83% 28.74% -27.95% 28.80% -6.11% 94.84% -
  Horiz. % 414.86% 218.55% 169.76% 235.62% 182.93% 194.84% 100.00%
EY 2.54 4.82 6.21 4.47 5.76 5.41 10.54 -61.31%
  QoQ % -47.30% -22.38% 38.93% -22.40% 6.47% -48.67% -
  Horiz. % 24.10% 45.73% 58.92% 42.41% 54.65% 51.33% 100.00%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.48 0.46 0.47 0.55 0.53 0.62 0.46 2.88%
  QoQ % 4.35% -2.13% -14.55% 3.77% -14.52% 34.78% -
  Horiz. % 104.35% 100.00% 102.17% 119.57% 115.22% 134.78% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS