Highlights

[POHKONG] QoQ TTM Result on 2013-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 24-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -2.37%    YoY -     -32.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 894,222 990,217 961,179 975,784 876,442 789,668 794,205 8.25%
  QoQ % -9.69% 3.02% -1.50% 11.33% 10.99% -0.57% -
  Horiz. % 112.59% 124.68% 121.02% 122.86% 110.35% 99.43% 100.00%
PBT 18,208 20,010 30,707 40,353 47,654 56,087 61,491 -55.67%
  QoQ % -9.01% -34.84% -23.90% -15.32% -15.04% -8.79% -
  Horiz. % 29.61% 32.54% 49.94% 65.62% 77.50% 91.21% 100.00%
Tax 561 -363 -3,252 -5,828 -12,292 -14,144 -16,217 -
  QoQ % 254.55% 88.84% 44.20% 52.59% 13.09% 12.78% -
  Horiz. % -3.46% 2.24% 20.05% 35.94% 75.80% 87.22% 100.00%
NP 18,769 19,647 27,455 34,525 35,362 41,943 45,274 -44.49%
  QoQ % -4.47% -28.44% -20.48% -2.37% -15.69% -7.36% -
  Horiz. % 41.46% 43.40% 60.64% 76.26% 78.11% 92.64% 100.00%
NP to SH 18,769 19,647 27,455 34,525 35,362 41,943 45,274 -44.49%
  QoQ % -4.47% -28.44% -20.48% -2.37% -15.69% -7.36% -
  Horiz. % 41.46% 43.40% 60.64% 76.26% 78.11% 92.64% 100.00%
Tax Rate -3.08 % 1.81 % 10.59 % 14.44 % 25.79 % 25.22 % 26.37 % -
  QoQ % -270.17% -82.91% -26.66% -44.01% 2.26% -4.36% -
  Horiz. % -11.68% 6.86% 40.16% 54.76% 97.80% 95.64% 100.00%
Total Cost 875,453 970,570 933,724 941,259 841,080 747,725 748,931 11.00%
  QoQ % -9.80% 3.95% -0.80% 11.91% 12.49% -0.16% -
  Horiz. % 116.89% 129.59% 124.67% 125.68% 112.30% 99.84% 100.00%
Net Worth 447,283 443,180 447,283 439,076 410,352 406,248 402,144 7.37%
  QoQ % 0.93% -0.92% 1.87% 7.00% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 109.18% 102.04% 101.02% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 5,744 5,744 5,744 5,744 6,155 6,155 6,155 -4.51%
  QoQ % 0.00% 0.00% 0.00% -6.67% 0.00% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 93.33% 100.00% 100.00% 100.00%
Div Payout % 30.61 % 29.24 % 20.92 % 16.64 % 17.41 % 14.68 % 13.60 % 72.00%
  QoQ % 4.69% 39.77% 25.72% -4.42% 18.60% 7.94% -
  Horiz. % 225.07% 215.00% 153.82% 122.35% 128.01% 107.94% 100.00%
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 447,283 443,180 447,283 439,076 410,352 406,248 402,144 7.37%
  QoQ % 0.93% -0.92% 1.87% 7.00% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 109.18% 102.04% 101.02% 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 2.10 % 1.98 % 2.86 % 3.54 % 4.03 % 5.31 % 5.70 % -48.70%
  QoQ % 6.06% -30.77% -19.21% -12.16% -24.11% -6.84% -
  Horiz. % 36.84% 34.74% 50.18% 62.11% 70.70% 93.16% 100.00%
ROE 4.20 % 4.43 % 6.14 % 7.86 % 8.62 % 10.32 % 11.26 % -48.28%
  QoQ % -5.19% -27.85% -21.88% -8.82% -16.47% -8.35% -
  Horiz. % 37.30% 39.34% 54.53% 69.80% 76.55% 91.65% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 217.92 241.31 234.23 237.79 213.58 192.44 193.54 8.25%
  QoQ % -9.69% 3.02% -1.50% 11.34% 10.99% -0.57% -
  Horiz. % 112.60% 124.68% 121.02% 122.86% 110.35% 99.43% 100.00%
EPS 4.57 4.79 6.69 8.41 8.62 10.22 11.03 -44.51%
  QoQ % -4.59% -28.40% -20.45% -2.44% -15.66% -7.34% -
  Horiz. % 41.43% 43.43% 60.65% 76.25% 78.15% 92.66% 100.00%
DPS 1.40 1.40 1.40 1.40 1.50 1.50 1.50 -4.51%
  QoQ % 0.00% 0.00% 0.00% -6.67% 0.00% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 93.33% 100.00% 100.00% 100.00%
NAPS 1.0900 1.0800 1.0900 1.0700 1.0000 0.9900 0.9800 7.37%
  QoQ % 0.93% -0.92% 1.87% 7.00% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 109.18% 102.04% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 217.92 241.31 234.23 237.79 213.58 192.44 193.54 8.25%
  QoQ % -9.69% 3.02% -1.50% 11.34% 10.99% -0.57% -
  Horiz. % 112.60% 124.68% 121.02% 122.86% 110.35% 99.43% 100.00%
EPS 4.57 4.79 6.69 8.41 8.62 10.22 11.03 -44.51%
  QoQ % -4.59% -28.40% -20.45% -2.44% -15.66% -7.34% -
  Horiz. % 41.43% 43.43% 60.65% 76.25% 78.15% 92.66% 100.00%
DPS 1.40 1.40 1.40 1.40 1.50 1.50 1.50 -4.51%
  QoQ % 0.00% 0.00% 0.00% -6.67% 0.00% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 93.33% 100.00% 100.00% 100.00%
NAPS 1.0900 1.0800 1.0900 1.0700 1.0000 0.9900 0.9800 7.37%
  QoQ % 0.93% -0.92% 1.87% 7.00% 1.01% 1.02% -
  Horiz. % 111.22% 110.20% 111.22% 109.18% 102.04% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.4750 0.4800 0.4750 0.4700 0.4450 0.4700 0.4900 -
P/RPS 0.22 0.20 0.20 0.20 0.21 0.24 0.25 -8.19%
  QoQ % 10.00% 0.00% 0.00% -4.76% -12.50% -4.00% -
  Horiz. % 88.00% 80.00% 80.00% 80.00% 84.00% 96.00% 100.00%
P/EPS 10.39 10.03 7.10 5.59 5.16 4.60 4.44 76.54%
  QoQ % 3.59% 41.27% 27.01% 8.33% 12.17% 3.60% -
  Horiz. % 234.01% 225.90% 159.91% 125.90% 116.22% 103.60% 100.00%
EY 9.63 9.97 14.09 17.90 19.37 21.75 22.52 -43.33%
  QoQ % -3.41% -29.24% -21.28% -7.59% -10.94% -3.42% -
  Horiz. % 42.76% 44.27% 62.57% 79.48% 86.01% 96.58% 100.00%
DY 2.95 2.92 2.95 2.98 3.37 3.19 3.06 -2.42%
  QoQ % 1.03% -1.02% -1.01% -11.57% 5.64% 4.25% -
  Horiz. % 96.41% 95.42% 96.41% 97.39% 110.13% 104.25% 100.00%
P/NAPS 0.44 0.44 0.44 0.44 0.45 0.47 0.50 -8.19%
  QoQ % 0.00% 0.00% 0.00% -2.22% -4.26% -6.00% -
  Horiz. % 88.00% 88.00% 88.00% 88.00% 90.00% 94.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 10/06/14 26/03/14 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 -
Price 0.4650 0.4850 0.4650 0.4600 0.4800 0.4600 0.4600 -
P/RPS 0.21 0.20 0.20 0.19 0.22 0.24 0.24 -8.54%
  QoQ % 5.00% 0.00% 5.26% -13.64% -8.33% 0.00% -
  Horiz. % 87.50% 83.33% 83.33% 79.17% 91.67% 100.00% 100.00%
P/EPS 10.17 10.13 6.95 5.47 5.57 4.50 4.17 81.48%
  QoQ % 0.39% 45.76% 27.06% -1.80% 23.78% 7.91% -
  Horiz. % 243.88% 242.93% 166.67% 131.18% 133.57% 107.91% 100.00%
EY 9.84 9.87 14.39 18.29 17.95 22.22 23.98 -44.87%
  QoQ % -0.30% -31.41% -21.32% 1.89% -19.22% -7.34% -
  Horiz. % 41.03% 41.16% 60.01% 76.27% 74.85% 92.66% 100.00%
DY 3.01 2.89 3.01 3.04 3.13 3.26 3.26 -5.19%
  QoQ % 4.15% -3.99% -0.99% -2.88% -3.99% 0.00% -
  Horiz. % 92.33% 88.65% 92.33% 93.25% 96.01% 100.00% 100.00%
P/NAPS 0.43 0.45 0.43 0.43 0.48 0.46 0.47 -5.77%
  QoQ % -4.44% 4.65% 0.00% -10.42% 4.35% -2.13% -
  Horiz. % 91.49% 95.74% 91.49% 91.49% 102.13% 97.87% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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