Highlights

[POHKONG] QoQ TTM Result on 2009-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 07-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     -1.77%    YoY -     -8.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 561,242 553,448 542,011 532,046 541,636 541,231 544,167 2.09%
  QoQ % 1.41% 2.11% 1.87% -1.77% 0.07% -0.54% -
  Horiz. % 103.14% 101.71% 99.60% 97.77% 99.53% 99.46% 100.00%
PBT 44,315 46,395 43,528 38,376 38,637 35,810 41,828 3.94%
  QoQ % -4.48% 6.59% 13.43% -0.68% 7.89% -14.39% -
  Horiz. % 105.95% 110.92% 104.06% 91.75% 92.37% 85.61% 100.00%
Tax -12,702 -13,424 -12,561 -10,355 -10,111 -10,165 -11,534 6.66%
  QoQ % 5.38% -6.87% -21.30% -2.41% 0.53% 11.87% -
  Horiz. % 110.13% 116.39% 108.90% 89.78% 87.66% 88.13% 100.00%
NP 31,613 32,971 30,967 28,021 28,526 25,645 30,294 2.89%
  QoQ % -4.12% 6.47% 10.51% -1.77% 11.23% -15.35% -
  Horiz. % 104.35% 108.84% 102.22% 92.50% 94.16% 84.65% 100.00%
NP to SH 31,613 32,971 30,967 28,021 28,526 25,653 30,278 2.93%
  QoQ % -4.12% 6.47% 10.51% -1.77% 11.20% -15.28% -
  Horiz. % 104.41% 108.89% 102.28% 92.55% 94.21% 84.72% 100.00%
Tax Rate 28.66 % 28.93 % 28.86 % 26.98 % 26.17 % 28.39 % 27.57 % 2.63%
  QoQ % -0.93% 0.24% 6.97% 3.10% -7.82% 2.97% -
  Horiz. % 103.95% 104.93% 104.68% 97.86% 94.92% 102.97% 100.00%
Total Cost 529,629 520,477 511,044 504,025 513,110 515,586 513,873 2.04%
  QoQ % 1.76% 1.85% 1.39% -1.77% -0.48% 0.33% -
  Horiz. % 103.07% 101.29% 99.45% 98.08% 99.85% 100.33% 100.00%
Net Worth 307,460 303,025 294,845 295,799 283,023 274,515 270,421 8.96%
  QoQ % 1.46% 2.77% -0.32% 4.51% 3.10% 1.51% -
  Horiz. % 113.70% 112.06% 109.03% 109.38% 104.66% 101.51% 100.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 5,739 5,742 5,742 5,742 5,742 5,740 5,740 -0.02%
  QoQ % -0.06% 0.00% 0.00% 0.00% 0.03% 0.00% -
  Horiz. % 99.97% 100.03% 100.03% 100.03% 100.03% 100.00% 100.00%
Div Payout % 18.15 % 17.42 % 18.54 % 20.49 % 20.13 % 22.38 % 18.96 % -2.88%
  QoQ % 4.19% -6.04% -9.52% 1.79% -10.05% 18.04% -
  Horiz. % 95.73% 91.88% 97.78% 108.07% 106.17% 118.04% 100.00%
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 307,460 303,025 294,845 295,799 283,023 274,515 270,421 8.96%
  QoQ % 1.46% 2.77% -0.32% 4.51% 3.10% 1.51% -
  Horiz. % 113.70% 112.06% 109.03% 109.38% 104.66% 101.51% 100.00%
NOSH 409,947 409,493 409,508 410,833 410,179 409,724 409,729 0.04%
  QoQ % 0.11% -0.00% -0.32% 0.16% 0.11% -0.00% -
  Horiz. % 100.05% 99.94% 99.95% 100.27% 100.11% 100.00% 100.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 5.63 % 5.96 % 5.71 % 5.27 % 5.27 % 4.74 % 5.57 % 0.72%
  QoQ % -5.54% 4.38% 8.35% 0.00% 11.18% -14.90% -
  Horiz. % 101.08% 107.00% 102.51% 94.61% 94.61% 85.10% 100.00%
ROE 10.28 % 10.88 % 10.50 % 9.47 % 10.08 % 9.34 % 11.20 % -5.57%
  QoQ % -5.51% 3.62% 10.88% -6.05% 7.92% -16.61% -
  Horiz. % 91.79% 97.14% 93.75% 84.55% 90.00% 83.39% 100.00%
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 136.91 135.15 132.36 129.50 132.05 132.10 132.81 2.05%
  QoQ % 1.30% 2.11% 2.21% -1.93% -0.04% -0.53% -
  Horiz. % 103.09% 101.76% 99.66% 97.51% 99.43% 99.47% 100.00%
EPS 7.71 8.05 7.56 6.82 6.95 6.26 7.39 2.87%
  QoQ % -4.22% 6.48% 10.85% -1.87% 11.02% -15.29% -
  Horiz. % 104.33% 108.93% 102.30% 92.29% 94.05% 84.71% 100.00%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 -
  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%
NAPS 0.7500 0.7400 0.7200 0.7200 0.6900 0.6700 0.6600 8.92%
  QoQ % 1.35% 2.78% 0.00% 4.35% 2.99% 1.52% -
  Horiz. % 113.64% 112.12% 109.09% 109.09% 104.55% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 136.77 134.87 132.08 129.66 131.99 131.89 132.61 2.09%
  QoQ % 1.41% 2.11% 1.87% -1.77% 0.08% -0.54% -
  Horiz. % 103.14% 101.70% 99.60% 97.78% 99.53% 99.46% 100.00%
EPS 7.70 8.03 7.55 6.83 6.95 6.25 7.38 2.88%
  QoQ % -4.11% 6.36% 10.54% -1.73% 11.20% -15.31% -
  Horiz. % 104.34% 108.81% 102.30% 92.55% 94.17% 84.69% 100.00%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 -
  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%
NAPS 0.7493 0.7385 0.7185 0.7208 0.6897 0.6690 0.6590 8.96%
  QoQ % 1.46% 2.78% -0.32% 4.51% 3.09% 1.52% -
  Horiz. % 113.70% 112.06% 109.03% 109.38% 104.66% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.4000 0.3800 0.4100 0.4100 0.4000 0.3800 0.3700 -
P/RPS 0.29 0.28 0.31 0.32 0.30 0.29 0.28 2.37%
  QoQ % 3.57% -9.68% -3.12% 6.67% 3.45% 3.57% -
  Horiz. % 103.57% 100.00% 110.71% 114.29% 107.14% 103.57% 100.00%
P/EPS 5.19 4.72 5.42 6.01 5.75 6.07 5.01 2.39%
  QoQ % 9.96% -12.92% -9.82% 4.52% -5.27% 21.16% -
  Horiz. % 103.59% 94.21% 108.18% 119.96% 114.77% 121.16% 100.00%
EY 19.28 21.19 18.44 16.64 17.39 16.48 19.97 -2.32%
  QoQ % -9.01% 14.91% 10.82% -4.31% 5.52% -17.48% -
  Horiz. % 96.54% 106.11% 92.34% 83.32% 87.08% 82.52% 100.00%
DY 3.50 3.68 3.41 3.41 3.50 3.68 3.79 -5.18%
  QoQ % -4.89% 7.92% 0.00% -2.57% -4.89% -2.90% -
  Horiz. % 92.35% 97.10% 89.97% 89.97% 92.35% 97.10% 100.00%
P/NAPS 0.53 0.51 0.57 0.57 0.58 0.57 0.56 -3.61%
  QoQ % 3.92% -10.53% 0.00% -1.72% 1.75% 1.79% -
  Horiz. % 94.64% 91.07% 101.79% 101.79% 103.57% 101.79% 100.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 28/06/10 29/03/10 07/12/09 29/09/09 16/06/09 11/03/09 -
Price 0.4100 0.3700 0.3900 0.4100 0.4100 0.4100 0.3700 -
P/RPS 0.30 0.27 0.29 0.32 0.31 0.31 0.28 4.72%
  QoQ % 11.11% -6.90% -9.38% 3.23% 0.00% 10.71% -
  Horiz. % 107.14% 96.43% 103.57% 114.29% 110.71% 110.71% 100.00%
P/EPS 5.32 4.60 5.16 6.01 5.90 6.55 5.01 4.10%
  QoQ % 15.65% -10.85% -14.14% 1.86% -9.92% 30.74% -
  Horiz. % 106.19% 91.82% 102.99% 119.96% 117.76% 130.74% 100.00%
EY 18.81 21.76 19.39 16.64 16.96 15.27 19.97 -3.92%
  QoQ % -13.56% 12.22% 16.53% -1.89% 11.07% -23.54% -
  Horiz. % 94.19% 108.96% 97.10% 83.32% 84.93% 76.46% 100.00%
DY 3.41 3.78 3.59 3.41 3.41 3.41 3.79 -6.82%
  QoQ % -9.79% 5.29% 5.28% 0.00% 0.00% -10.03% -
  Horiz. % 89.97% 99.74% 94.72% 89.97% 89.97% 89.97% 100.00%
P/NAPS 0.55 0.50 0.54 0.57 0.59 0.61 0.56 -1.20%
  QoQ % 10.00% -7.41% -5.26% -3.39% -3.28% 8.93% -
  Horiz. % 98.21% 89.29% 96.43% 101.79% 105.36% 108.93% 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.
 


 

247  290  529  1208 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers