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.
 


 

210  304  545  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.58-0.37 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.94-0.01 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers