Highlights

[POHKONG] QoQ TTM Result on 2010-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 06-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     3.24%    YoY -     16.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 692,495 641,286 604,578 578,301 561,242 553,448 542,011 17.80%
  QoQ % 7.99% 6.07% 4.54% 3.04% 1.41% 2.11% -
  Horiz. % 127.76% 118.32% 111.54% 106.70% 103.55% 102.11% 100.00%
PBT 57,486 51,743 48,686 45,769 44,315 46,395 43,528 20.43%
  QoQ % 11.10% 6.28% 6.37% 3.28% -4.48% 6.59% -
  Horiz. % 132.07% 118.87% 111.85% 105.15% 101.81% 106.59% 100.00%
Tax -15,848 -14,496 -14,018 -13,131 -12,702 -13,424 -12,561 16.81%
  QoQ % -9.33% -3.41% -6.76% -3.38% 5.38% -6.87% -
  Horiz. % 126.17% 115.40% 111.60% 104.54% 101.12% 106.87% 100.00%
NP 41,638 37,247 34,668 32,638 31,613 32,971 30,967 21.89%
  QoQ % 11.79% 7.44% 6.22% 3.24% -4.12% 6.47% -
  Horiz. % 134.46% 120.28% 111.95% 105.40% 102.09% 106.47% 100.00%
NP to SH 41,638 37,247 34,668 32,638 31,613 32,971 30,967 21.89%
  QoQ % 11.79% 7.44% 6.22% 3.24% -4.12% 6.47% -
  Horiz. % 134.46% 120.28% 111.95% 105.40% 102.09% 106.47% 100.00%
Tax Rate 27.57 % 28.02 % 28.79 % 28.69 % 28.66 % 28.93 % 28.86 % -3.01%
  QoQ % -1.61% -2.67% 0.35% 0.10% -0.93% 0.24% -
  Horiz. % 95.53% 97.09% 99.76% 99.41% 99.31% 100.24% 100.00%
Total Cost 650,857 604,039 569,910 545,663 529,629 520,477 511,044 17.55%
  QoQ % 7.75% 5.99% 4.44% 3.03% 1.76% 1.85% -
  Horiz. % 127.36% 118.20% 111.52% 106.77% 103.64% 101.85% 100.00%
Net Worth 344,484 331,660 324,308 320,388 307,460 303,025 294,845 10.96%
  QoQ % 3.87% 2.27% 1.22% 4.20% 1.46% 2.77% -
  Horiz. % 116.84% 112.49% 109.99% 108.66% 104.28% 102.77% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 5,741 5,739 5,739 5,739 5,739 5,742 5,742 -0.01%
  QoQ % 0.04% 0.00% 0.00% 0.00% -0.06% 0.00% -
  Horiz. % 99.98% 99.94% 99.94% 99.94% 99.94% 100.00% 100.00%
Div Payout % 13.79 % 15.41 % 16.55 % 17.58 % 18.15 % 17.42 % 18.54 % -17.95%
  QoQ % -10.51% -6.89% -5.86% -3.14% 4.19% -6.04% -
  Horiz. % 74.38% 83.12% 89.27% 94.82% 97.90% 93.96% 100.00%
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 344,484 331,660 324,308 320,388 307,460 303,025 294,845 10.96%
  QoQ % 3.87% 2.27% 1.22% 4.20% 1.46% 2.77% -
  Horiz. % 116.84% 112.49% 109.99% 108.66% 104.28% 102.77% 100.00%
NOSH 410,101 409,457 410,517 410,754 409,947 409,493 409,508 0.10%
  QoQ % 0.16% -0.26% -0.06% 0.20% 0.11% -0.00% -
  Horiz. % 100.14% 99.99% 100.25% 100.30% 100.11% 100.00% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 6.01 % 5.81 % 5.73 % 5.64 % 5.63 % 5.96 % 5.71 % 3.48%
  QoQ % 3.44% 1.40% 1.60% 0.18% -5.54% 4.38% -
  Horiz. % 105.25% 101.75% 100.35% 98.77% 98.60% 104.38% 100.00%
ROE 12.09 % 11.23 % 10.69 % 10.19 % 10.28 % 10.88 % 10.50 % 9.88%
  QoQ % 7.66% 5.05% 4.91% -0.88% -5.51% 3.62% -
  Horiz. % 115.14% 106.95% 101.81% 97.05% 97.90% 103.62% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 168.86 156.62 147.27 140.79 136.91 135.15 132.36 17.68%
  QoQ % 7.82% 6.35% 4.60% 2.83% 1.30% 2.11% -
  Horiz. % 127.58% 118.33% 111.26% 106.37% 103.44% 102.11% 100.00%
EPS 10.15 9.10 8.44 7.95 7.71 8.05 7.56 21.77%
  QoQ % 11.54% 7.82% 6.16% 3.11% -4.22% 6.48% -
  Horiz. % 134.26% 120.37% 111.64% 105.16% 101.98% 106.48% 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 0.8400 0.8100 0.7900 0.7800 0.7500 0.7400 0.7200 10.85%
  QoQ % 3.70% 2.53% 1.28% 4.00% 1.35% 2.78% -
  Horiz. % 116.67% 112.50% 109.72% 108.33% 104.17% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 168.76 156.28 147.33 140.93 136.77 134.87 132.08 17.80%
  QoQ % 7.99% 6.07% 4.54% 3.04% 1.41% 2.11% -
  Horiz. % 127.77% 118.32% 111.55% 106.70% 103.55% 102.11% 100.00%
EPS 10.15 9.08 8.45 7.95 7.70 8.03 7.55 21.88%
  QoQ % 11.78% 7.46% 6.29% 3.25% -4.11% 6.36% -
  Horiz. % 134.44% 120.26% 111.92% 105.30% 101.99% 106.36% 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 0.8395 0.8082 0.7903 0.7808 0.7493 0.7385 0.7185 10.97%
  QoQ % 3.87% 2.26% 1.22% 4.20% 1.46% 2.78% -
  Horiz. % 116.84% 112.48% 109.99% 108.67% 104.29% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.4400 0.4600 0.4900 0.4500 0.4000 0.3800 0.4100 -
P/RPS 0.26 0.29 0.33 0.32 0.29 0.28 0.31 -11.09%
  QoQ % -10.34% -12.12% 3.13% 10.34% 3.57% -9.68% -
  Horiz. % 83.87% 93.55% 106.45% 103.23% 93.55% 90.32% 100.00%
P/EPS 4.33 5.06 5.80 5.66 5.19 4.72 5.42 -13.94%
  QoQ % -14.43% -12.76% 2.47% 9.06% 9.96% -12.92% -
  Horiz. % 79.89% 93.36% 107.01% 104.43% 95.76% 87.08% 100.00%
EY 23.08 19.78 17.23 17.66 19.28 21.19 18.44 16.19%
  QoQ % 16.68% 14.80% -2.43% -8.40% -9.01% 14.91% -
  Horiz. % 125.16% 107.27% 93.44% 95.77% 104.56% 114.91% 100.00%
DY 3.18 3.04 2.86 3.11 3.50 3.68 3.41 -4.56%
  QoQ % 4.61% 6.29% -8.04% -11.14% -4.89% 7.92% -
  Horiz. % 93.26% 89.15% 83.87% 91.20% 102.64% 107.92% 100.00%
P/NAPS 0.52 0.57 0.62 0.58 0.53 0.51 0.57 -5.95%
  QoQ % -8.77% -8.06% 6.90% 9.43% 3.92% -10.53% -
  Horiz. % 91.23% 100.00% 108.77% 101.75% 92.98% 89.47% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 13/06/11 29/03/11 06/12/10 28/09/10 28/06/10 29/03/10 -
Price 0.4000 0.4300 0.4400 0.4700 0.4100 0.3700 0.3900 -
P/RPS 0.24 0.27 0.30 0.33 0.30 0.27 0.29 -11.88%
  QoQ % -11.11% -10.00% -9.09% 10.00% 11.11% -6.90% -
  Horiz. % 82.76% 93.10% 103.45% 113.79% 103.45% 93.10% 100.00%
P/EPS 3.94 4.73 5.21 5.92 5.32 4.60 5.16 -16.50%
  QoQ % -16.70% -9.21% -11.99% 11.28% 15.65% -10.85% -
  Horiz. % 76.36% 91.67% 100.97% 114.73% 103.10% 89.15% 100.00%
EY 25.38 21.16 19.19 16.91 18.81 21.76 19.39 19.72%
  QoQ % 19.94% 10.27% 13.48% -10.10% -13.56% 12.22% -
  Horiz. % 130.89% 109.13% 98.97% 87.21% 97.01% 112.22% 100.00%
DY 3.50 3.26 3.18 2.98 3.41 3.78 3.59 -1.68%
  QoQ % 7.36% 2.52% 6.71% -12.61% -9.79% 5.29% -
  Horiz. % 97.49% 90.81% 88.58% 83.01% 94.99% 105.29% 100.00%
P/NAPS 0.48 0.53 0.56 0.60 0.55 0.50 0.54 -7.57%
  QoQ % -9.43% -5.36% -6.67% 9.09% 10.00% -7.41% -
  Horiz. % 88.89% 98.15% 103.70% 111.11% 101.85% 92.59% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers