Highlights

[POHKONG] QoQ Quarter Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     45.51%    YoY -     62.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 204,720 192,342 202,413 230,646 183,115 169,445 170,484 12.99%
  QoQ % 6.44% -4.98% -12.24% 25.96% 8.07% -0.61% -
  Horiz. % 120.08% 112.82% 118.73% 135.29% 107.41% 99.39% 100.00%
PBT 12,004 15,870 17,718 25,822 15,352 12,722 14,221 -10.69%
  QoQ % -24.36% -10.43% -31.38% 68.20% 20.67% -10.54% -
  Horiz. % 84.41% 111.60% 124.59% 181.58% 107.95% 89.46% 100.00%
Tax -2,460 -4,286 -5,287 -8,099 -3,172 -3,673 -4,697 -35.05%
  QoQ % 42.60% 18.93% 34.72% -155.33% 13.64% 21.80% -
  Horiz. % 52.37% 91.25% 112.56% 172.43% 67.53% 78.20% 100.00%
NP 9,544 11,584 12,431 17,723 12,180 9,049 9,524 0.14%
  QoQ % -17.61% -6.81% -29.86% 45.51% 34.60% -4.99% -
  Horiz. % 100.21% 121.63% 130.52% 186.09% 127.89% 95.01% 100.00%
NP to SH 9,544 11,584 12,431 17,723 12,180 9,049 9,524 0.14%
  QoQ % -17.61% -6.81% -29.86% 45.51% 34.60% -4.99% -
  Horiz. % 100.21% 121.63% 130.52% 186.09% 127.89% 95.01% 100.00%
Tax Rate 20.49 % 27.01 % 29.84 % 31.36 % 20.66 % 28.87 % 33.03 % -27.28%
  QoQ % -24.14% -9.48% -4.85% 51.79% -28.44% -12.59% -
  Horiz. % 62.03% 81.77% 90.34% 94.94% 62.55% 87.41% 100.00%
Total Cost 195,176 180,758 189,982 212,923 170,935 160,396 160,960 13.73%
  QoQ % 7.98% -4.86% -10.77% 24.56% 6.57% -0.35% -
  Horiz. % 121.26% 112.30% 118.03% 132.28% 106.20% 99.65% 100.00%
Net Worth 389,834 381,627 369,316 365,126 344,484 331,660 324,308 13.07%
  QoQ % 2.15% 3.33% 1.15% 5.99% 3.87% 2.27% -
  Horiz. % 120.20% 117.67% 113.88% 112.59% 106.22% 102.27% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 6,155 - - - 5,741 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 136.81% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 389,834 381,627 369,316 365,126 344,484 331,660 324,308 13.07%
  QoQ % 2.15% 3.33% 1.15% 5.99% 3.87% 2.27% -
  Horiz. % 120.20% 117.67% 113.88% 112.59% 106.22% 102.27% 100.00%
NOSH 410,352 410,352 410,352 410,254 410,101 409,457 410,517 -0.03%
  QoQ % 0.00% 0.00% 0.02% 0.04% 0.16% -0.26% -
  Horiz. % 99.96% 99.96% 99.96% 99.94% 99.90% 99.74% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.66 % 6.02 % 6.14 % 7.68 % 6.65 % 5.34 % 5.59 % -11.43%
  QoQ % -22.59% -1.95% -20.05% 15.49% 24.53% -4.47% -
  Horiz. % 83.36% 107.69% 109.84% 137.39% 118.96% 95.53% 100.00%
ROE 2.45 % 3.04 % 3.37 % 4.85 % 3.54 % 2.73 % 2.94 % -11.45%
  QoQ % -19.41% -9.79% -30.52% 37.01% 29.67% -7.14% -
  Horiz. % 83.33% 103.40% 114.63% 164.97% 120.41% 92.86% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 49.89 46.87 49.33 56.22 44.65 41.38 41.53 13.02%
  QoQ % 6.44% -4.99% -12.26% 25.91% 7.90% -0.36% -
  Horiz. % 120.13% 112.86% 118.78% 135.37% 107.51% 99.64% 100.00%
EPS 2.33 2.82 3.03 4.32 2.97 2.21 2.32 0.29%
  QoQ % -17.38% -6.93% -29.86% 45.45% 34.39% -4.74% -
  Horiz. % 100.43% 121.55% 130.60% 186.21% 128.02% 95.26% 100.00%
DPS 1.50 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9500 0.9300 0.9000 0.8900 0.8400 0.8100 0.7900 13.10%
  QoQ % 2.15% 3.33% 1.12% 5.95% 3.70% 2.53% -
  Horiz. % 120.25% 117.72% 113.92% 112.66% 106.33% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 49.89 46.87 49.33 56.21 44.62 41.29 41.55 12.98%
  QoQ % 6.44% -4.99% -12.24% 25.97% 8.06% -0.63% -
  Horiz. % 120.07% 112.80% 118.72% 135.28% 107.39% 99.37% 100.00%
EPS 2.33 2.82 3.03 4.32 2.97 2.21 2.32 0.29%
  QoQ % -17.38% -6.93% -29.86% 45.45% 34.39% -4.74% -
  Horiz. % 100.43% 121.55% 130.60% 186.21% 128.02% 95.26% 100.00%
DPS 1.50 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9500 0.9300 0.9000 0.8898 0.8395 0.8082 0.7903 13.07%
  QoQ % 2.15% 3.33% 1.15% 5.99% 3.87% 2.26% -
  Horiz. % 120.21% 117.68% 113.88% 112.59% 106.23% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.4800 0.5000 0.4900 0.4100 0.4400 0.4600 0.4900 -
P/RPS 0.96 1.07 0.99 0.73 0.99 1.11 1.18 -12.86%
  QoQ % -10.28% 8.08% 35.62% -26.26% -10.81% -5.93% -
  Horiz. % 81.36% 90.68% 83.90% 61.86% 83.90% 94.07% 100.00%
P/EPS 20.64 17.71 16.18 9.49 14.81 20.81 21.12 -1.52%
  QoQ % 16.54% 9.46% 70.50% -35.92% -28.83% -1.47% -
  Horiz. % 97.73% 83.85% 76.61% 44.93% 70.12% 98.53% 100.00%
EY 4.85 5.65 6.18 10.54 6.75 4.80 4.73 1.69%
  QoQ % -14.16% -8.58% -41.37% 56.15% 40.62% 1.48% -
  Horiz. % 102.54% 119.45% 130.66% 222.83% 142.71% 101.48% 100.00%
DY 3.13 0.00 0.00 0.00 3.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.43% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.51 0.54 0.54 0.46 0.52 0.57 0.62 -12.22%
  QoQ % -5.56% 0.00% 17.39% -11.54% -8.77% -8.06% -
  Horiz. % 82.26% 87.10% 87.10% 74.19% 83.87% 91.94% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 -
Price 0.5200 0.4900 0.5600 0.4100 0.4000 0.4300 0.4400 -
P/RPS 1.04 1.05 1.14 0.73 0.90 1.04 1.06 -1.26%
  QoQ % -0.95% -7.89% 56.16% -18.89% -13.46% -1.89% -
  Horiz. % 98.11% 99.06% 107.55% 68.87% 84.91% 98.11% 100.00%
P/EPS 22.36 17.36 18.49 9.49 13.47 19.46 18.97 11.60%
  QoQ % 28.80% -6.11% 94.84% -29.55% -30.78% 2.58% -
  Horiz. % 117.87% 91.51% 97.47% 50.03% 71.01% 102.58% 100.00%
EY 4.47 5.76 5.41 10.54 7.43 5.14 5.27 -10.40%
  QoQ % -22.40% 6.47% -48.67% 41.86% 44.55% -2.47% -
  Horiz. % 84.82% 109.30% 102.66% 200.00% 140.99% 97.53% 100.00%
DY 2.88 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.55 0.53 0.62 0.46 0.48 0.53 0.56 -1.20%
  QoQ % 3.77% -14.52% 34.78% -4.17% -9.43% -5.36% -
  Horiz. % 98.21% 94.64% 110.71% 82.14% 85.71% 94.64% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers