Highlights

[POHKONG] QoQ TTM 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 -     6.00%    YoY -     48.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 794,205 830,121 808,516 785,619 753,690 692,495 641,286 15.25%
  QoQ % -4.33% 2.67% 2.91% 4.24% 8.84% 7.99% -
  Horiz. % 123.85% 129.45% 126.08% 122.51% 117.53% 107.99% 100.00%
PBT 61,491 71,414 74,762 71,614 68,117 57,486 51,743 12.14%
  QoQ % -13.90% -4.48% 4.40% 5.13% 18.49% 11.10% -
  Horiz. % 118.84% 138.02% 144.49% 138.40% 131.64% 111.10% 100.00%
Tax -16,217 -20,132 -20,844 -20,231 -19,641 -15,848 -14,496 7.73%
  QoQ % 19.45% 3.42% -3.03% -3.00% -23.93% -9.33% -
  Horiz. % 111.87% 138.88% 143.79% 139.56% 135.49% 109.33% 100.00%
NP 45,274 51,282 53,918 51,383 48,476 41,638 37,247 13.83%
  QoQ % -11.72% -4.89% 4.93% 6.00% 16.42% 11.79% -
  Horiz. % 121.55% 137.68% 144.76% 137.95% 130.15% 111.79% 100.00%
NP to SH 45,274 51,282 53,918 51,383 48,476 41,638 37,247 13.83%
  QoQ % -11.72% -4.89% 4.93% 6.00% 16.42% 11.79% -
  Horiz. % 121.55% 137.68% 144.76% 137.95% 130.15% 111.79% 100.00%
Tax Rate 26.37 % 28.19 % 27.88 % 28.25 % 28.83 % 27.57 % 28.02 % -3.95%
  QoQ % -6.46% 1.11% -1.31% -2.01% 4.57% -1.61% -
  Horiz. % 94.11% 100.61% 99.50% 100.82% 102.89% 98.39% 100.00%
Total Cost 748,931 778,839 754,598 734,236 705,214 650,857 604,039 15.34%
  QoQ % -3.84% 3.21% 2.77% 4.12% 8.35% 7.75% -
  Horiz. % 123.99% 128.94% 124.93% 121.55% 116.75% 107.75% 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 6,155 5,741 5,741 5,741 5,741 5,739 4.75%
  QoQ % 0.00% 7.21% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 107.25% 107.25% 100.04% 100.04% 100.04% 100.04% 100.00%
Div Payout % 13.60 % 12.00 % 10.65 % 11.17 % 11.84 % 13.79 % 15.41 % -7.96%
  QoQ % 13.33% 12.68% -4.66% -5.66% -14.14% -10.51% -
  Horiz. % 88.25% 77.87% 69.11% 72.49% 76.83% 89.49% 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 5.70 % 6.18 % 6.67 % 6.54 % 6.43 % 6.01 % 5.81 % -1.26%
  QoQ % -7.77% -7.35% 1.99% 1.71% 6.99% 3.44% -
  Horiz. % 98.11% 106.37% 114.80% 112.56% 110.67% 103.44% 100.00%
ROE 11.26 % 13.15 % 14.13 % 13.91 % 13.28 % 12.09 % 11.23 % 0.18%
  QoQ % -14.37% -6.94% 1.58% 4.74% 9.84% 7.66% -
  Horiz. % 100.27% 117.10% 125.82% 123.86% 118.25% 107.66% 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 193.54 202.29 197.03 191.45 183.71 168.86 156.62 15.08%
  QoQ % -4.33% 2.67% 2.91% 4.21% 8.79% 7.82% -
  Horiz. % 123.57% 129.16% 125.80% 122.24% 117.30% 107.82% 100.00%
EPS 11.03 12.50 13.14 12.52 11.82 10.15 9.10 13.62%
  QoQ % -11.76% -4.87% 4.95% 5.92% 16.45% 11.54% -
  Horiz. % 121.21% 137.36% 144.40% 137.58% 129.89% 111.54% 100.00%
DPS 1.50 1.50 1.40 1.40 1.40 1.40 1.40 4.69%
  QoQ % 0.00% 7.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 107.14% 100.00% 100.00% 100.00% 100.00% 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 193.54 202.29 197.03 191.45 183.67 168.76 156.28 15.25%
  QoQ % -4.33% 2.67% 2.91% 4.24% 8.84% 7.99% -
  Horiz. % 123.84% 129.44% 126.07% 122.50% 117.53% 107.99% 100.00%
EPS 11.03 12.50 13.14 12.52 11.81 10.15 9.08 13.78%
  QoQ % -11.76% -4.87% 4.95% 6.01% 16.35% 11.78% -
  Horiz. % 121.48% 137.67% 144.71% 137.89% 130.07% 111.78% 100.00%
DPS 1.50 1.50 1.40 1.40 1.40 1.40 1.40 4.69%
  QoQ % 0.00% 7.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 107.14% 100.00% 100.00% 100.00% 100.00% 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 0.25 0.24 0.25 0.26 0.22 0.26 0.29 -9.38%
  QoQ % 4.17% -4.00% -3.85% 18.18% -15.38% -10.34% -
  Horiz. % 86.21% 82.76% 86.21% 89.66% 75.86% 89.66% 100.00%
P/EPS 4.44 3.84 3.81 3.91 3.47 4.33 5.06 -8.31%
  QoQ % 15.63% 0.79% -2.56% 12.68% -19.86% -14.43% -
  Horiz. % 87.75% 75.89% 75.30% 77.27% 68.58% 85.57% 100.00%
EY 22.52 26.04 26.28 25.55 28.82 23.08 19.78 8.99%
  QoQ % -13.52% -0.91% 2.86% -11.35% 24.87% 16.68% -
  Horiz. % 113.85% 131.65% 132.86% 129.17% 145.70% 116.68% 100.00%
DY 3.06 3.13 2.80 2.86 3.41 3.18 3.04 0.44%
  QoQ % -2.24% 11.79% -2.10% -16.13% 7.23% 4.61% -
  Horiz. % 100.66% 102.96% 92.11% 94.08% 112.17% 104.61% 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 0.24 0.26 0.25 0.29 0.22 0.24 0.27 -7.52%
  QoQ % -7.69% 4.00% -13.79% 31.82% -8.33% -11.11% -
  Horiz. % 88.89% 96.30% 92.59% 107.41% 81.48% 88.89% 100.00%
P/EPS 4.17 4.16 3.73 4.47 3.47 3.94 4.73 -8.02%
  QoQ % 0.24% 11.53% -16.55% 28.82% -11.93% -16.70% -
  Horiz. % 88.16% 87.95% 78.86% 94.50% 73.36% 83.30% 100.00%
EY 23.98 24.03 26.82 22.36 28.82 25.38 21.16 8.66%
  QoQ % -0.21% -10.40% 19.95% -22.41% 13.55% 19.94% -
  Horiz. % 113.33% 113.56% 126.75% 105.67% 136.20% 119.94% 100.00%
DY 3.26 2.88 2.86 2.50 3.41 3.50 3.26 -
  QoQ % 13.19% 0.70% 14.40% -26.69% -2.57% 7.36% -
  Horiz. % 100.00% 88.34% 87.73% 76.69% 104.60% 107.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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