Highlights

[POHKONG] QoQ Quarter Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     22.75%    YoY -     -33.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 304,062 279,116 197,876 194,730 204,720 192,342 202,413 31.20%
  QoQ % 8.94% 41.06% 1.62% -4.88% 6.44% -4.98% -
  Horiz. % 150.22% 137.89% 97.76% 96.20% 101.14% 95.02% 100.00%
PBT 4,703 7,437 12,314 15,899 12,004 15,870 17,718 -58.73%
  QoQ % -36.76% -39.61% -22.55% 32.45% -24.36% -10.43% -
  Horiz. % 26.54% 41.97% 69.50% 89.73% 67.75% 89.57% 100.00%
Tax 4,004 -2,434 -3,214 -4,184 -2,460 -4,286 -5,287 -
  QoQ % 264.50% 24.27% 23.18% -70.08% 42.60% 18.93% -
  Horiz. % -75.73% 46.04% 60.79% 79.14% 46.53% 81.07% 100.00%
NP 8,707 5,003 9,100 11,715 9,544 11,584 12,431 -21.15%
  QoQ % 74.04% -45.02% -22.32% 22.75% -17.61% -6.81% -
  Horiz. % 70.04% 40.25% 73.20% 94.24% 76.78% 93.19% 100.00%
NP to SH 8,707 5,003 9,100 11,715 9,544 11,584 12,431 -21.15%
  QoQ % 74.04% -45.02% -22.32% 22.75% -17.61% -6.81% -
  Horiz. % 70.04% 40.25% 73.20% 94.24% 76.78% 93.19% 100.00%
Tax Rate -85.14 % 32.73 % 26.10 % 26.32 % 20.49 % 27.01 % 29.84 % -
  QoQ % -360.13% 25.40% -0.84% 28.45% -24.14% -9.48% -
  Horiz. % -285.32% 109.68% 87.47% 88.20% 68.67% 90.52% 100.00%
Total Cost 295,355 274,113 188,776 183,015 195,176 180,758 189,982 34.24%
  QoQ % 7.75% 45.21% 3.15% -6.23% 7.98% -4.86% -
  Horiz. % 155.46% 144.28% 99.37% 96.33% 102.73% 95.14% 100.00%
Net Worth 439,076 410,352 406,248 402,144 389,834 381,627 369,316 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 5,744 - - - 6,155 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 102.31% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 439,076 410,352 406,248 402,144 389,834 381,627 369,316 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 2.86 % 1.79 % 4.60 % 6.02 % 4.66 % 6.02 % 6.14 % -39.94%
  QoQ % 59.78% -61.09% -23.59% 29.18% -22.59% -1.95% -
  Horiz. % 46.58% 29.15% 74.92% 98.05% 75.90% 98.05% 100.00%
ROE 1.98 % 1.22 % 2.24 % 2.91 % 2.45 % 3.04 % 3.37 % -29.87%
  QoQ % 62.30% -45.54% -23.02% 18.78% -19.41% -9.79% -
  Horiz. % 58.75% 36.20% 66.47% 86.35% 72.70% 90.21% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 74.10 68.02 48.22 47.45 49.89 46.87 49.33 31.19%
  QoQ % 8.94% 41.06% 1.62% -4.89% 6.44% -4.99% -
  Horiz. % 150.21% 137.89% 97.75% 96.19% 101.14% 95.01% 100.00%
EPS 2.12 1.22 2.22 2.85 2.33 2.82 3.03 -21.20%
  QoQ % 73.77% -45.05% -22.11% 22.32% -17.38% -6.93% -
  Horiz. % 69.97% 40.26% 73.27% 94.06% 76.90% 93.07% 100.00%
DPS 1.40 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0700 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 74.10 68.02 48.22 47.45 49.89 46.87 49.33 31.19%
  QoQ % 8.94% 41.06% 1.62% -4.89% 6.44% -4.99% -
  Horiz. % 150.21% 137.89% 97.75% 96.19% 101.14% 95.01% 100.00%
EPS 2.12 1.22 2.22 2.85 2.33 2.82 3.03 -21.20%
  QoQ % 73.77% -45.05% -22.11% 22.32% -17.38% -6.93% -
  Horiz. % 69.97% 40.26% 73.27% 94.06% 76.90% 93.07% 100.00%
DPS 1.40 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0700 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.4700 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 -
P/RPS 0.63 0.65 0.97 1.03 0.96 1.07 0.99 -26.04%
  QoQ % -3.08% -32.99% -5.83% 7.29% -10.28% 8.08% -
  Horiz. % 63.64% 65.66% 97.98% 104.04% 96.97% 108.08% 100.00%
P/EPS 22.15 36.50 21.19 17.16 20.64 17.71 16.18 23.31%
  QoQ % -39.32% 72.25% 23.48% -16.86% 16.54% 9.46% -
  Horiz. % 136.90% 225.59% 130.96% 106.06% 127.56% 109.46% 100.00%
EY 4.51 2.74 4.72 5.83 4.85 5.65 6.18 -18.96%
  QoQ % 64.60% -41.95% -19.04% 20.21% -14.16% -8.58% -
  Horiz. % 72.98% 44.34% 76.38% 94.34% 78.48% 91.42% 100.00%
DY 2.98 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.47 0.50 0.51 0.54 0.54 -12.77%
  QoQ % -2.22% -4.26% -6.00% -1.96% -5.56% 0.00% -
  Horiz. % 81.48% 83.33% 87.04% 92.59% 94.44% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 -
Price 0.4600 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 -
P/RPS 0.62 0.71 0.95 0.97 1.04 1.05 1.14 -33.40%
  QoQ % -12.68% -25.26% -2.06% -6.73% -0.95% -7.89% -
  Horiz. % 54.39% 62.28% 83.33% 85.09% 91.23% 92.11% 100.00%
P/EPS 21.68 39.37 20.74 16.11 22.36 17.36 18.49 11.20%
  QoQ % -44.93% 89.83% 28.74% -27.95% 28.80% -6.11% -
  Horiz. % 117.25% 212.93% 112.17% 87.13% 120.93% 93.89% 100.00%
EY 4.61 2.54 4.82 6.21 4.47 5.76 5.41 -10.13%
  QoQ % 81.50% -47.30% -22.38% 38.93% -22.40% 6.47% -
  Horiz. % 85.21% 46.95% 89.09% 114.79% 82.62% 106.47% 100.00%
DY 3.04 0.00 0.00 0.00 2.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.56% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.48 0.46 0.47 0.55 0.53 0.62 -21.67%
  QoQ % -10.42% 4.35% -2.13% -14.55% 3.77% -14.52% -
  Horiz. % 69.35% 77.42% 74.19% 75.81% 88.71% 85.48% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

262  258  576  1190 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.335-0.005 
 EDUSPEC 0.0150.00 
 SAPNRG 0.045-0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS