Highlights

[POHKONG] QoQ TTM Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     16.42%    YoY -     48.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 830,121 808,516 785,619 753,690 692,495 641,286 604,578 23.56%
  QoQ % 2.67% 2.91% 4.24% 8.84% 7.99% 6.07% -
  Horiz. % 137.31% 133.73% 129.95% 124.66% 114.54% 106.07% 100.00%
PBT 71,414 74,762 71,614 68,117 57,486 51,743 48,686 29.13%
  QoQ % -4.48% 4.40% 5.13% 18.49% 11.10% 6.28% -
  Horiz. % 146.68% 153.56% 147.09% 139.91% 118.08% 106.28% 100.00%
Tax -20,132 -20,844 -20,231 -19,641 -15,848 -14,496 -14,018 27.32%
  QoQ % 3.42% -3.03% -3.00% -23.93% -9.33% -3.41% -
  Horiz. % 143.62% 148.69% 144.32% 140.11% 113.05% 103.41% 100.00%
NP 51,282 53,918 51,383 48,476 41,638 37,247 34,668 29.86%
  QoQ % -4.89% 4.93% 6.00% 16.42% 11.79% 7.44% -
  Horiz. % 147.92% 155.53% 148.21% 139.83% 120.10% 107.44% 100.00%
NP to SH 51,282 53,918 51,383 48,476 41,638 37,247 34,668 29.86%
  QoQ % -4.89% 4.93% 6.00% 16.42% 11.79% 7.44% -
  Horiz. % 147.92% 155.53% 148.21% 139.83% 120.10% 107.44% 100.00%
Tax Rate 28.19 % 27.88 % 28.25 % 28.83 % 27.57 % 28.02 % 28.79 % -1.40%
  QoQ % 1.11% -1.31% -2.01% 4.57% -1.61% -2.67% -
  Horiz. % 97.92% 96.84% 98.12% 100.14% 95.76% 97.33% 100.00%
Total Cost 778,839 754,598 734,236 705,214 650,857 604,039 569,910 23.17%
  QoQ % 3.21% 2.77% 4.12% 8.35% 7.75% 5.99% -
  Horiz. % 136.66% 132.41% 128.83% 123.74% 114.20% 105.99% 100.00%
Net Worth 389,834 381,627 369,316 365,126 344,484 331,660 324,308 13.07%
  QoQ % 2.15% 3.33% 1.15% 5.99% 3.87% 2.27% -
  Horiz. % 120.20% 117.67% 113.88% 112.59% 106.22% 102.27% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 6,155 5,741 5,741 5,741 5,741 5,739 5,739 4.78%
  QoQ % 7.21% 0.00% 0.00% 0.00% 0.04% 0.00% -
  Horiz. % 107.25% 100.04% 100.04% 100.04% 100.04% 100.00% 100.00%
Div Payout % 12.00 % 10.65 % 11.17 % 11.84 % 13.79 % 15.41 % 16.55 % -19.31%
  QoQ % 12.68% -4.66% -5.66% -14.14% -10.51% -6.89% -
  Horiz. % 72.51% 64.35% 67.49% 71.54% 83.32% 93.11% 100.00%
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 389,834 381,627 369,316 365,126 344,484 331,660 324,308 13.07%
  QoQ % 2.15% 3.33% 1.15% 5.99% 3.87% 2.27% -
  Horiz. % 120.20% 117.67% 113.88% 112.59% 106.22% 102.27% 100.00%
NOSH 410,352 410,352 410,352 410,254 410,101 409,457 410,517 -0.03%
  QoQ % 0.00% 0.00% 0.02% 0.04% 0.16% -0.26% -
  Horiz. % 99.96% 99.96% 99.96% 99.94% 99.90% 99.74% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 6.18 % 6.67 % 6.54 % 6.43 % 6.01 % 5.81 % 5.73 % 5.17%
  QoQ % -7.35% 1.99% 1.71% 6.99% 3.44% 1.40% -
  Horiz. % 107.85% 116.40% 114.14% 112.22% 104.89% 101.40% 100.00%
ROE 13.15 % 14.13 % 13.91 % 13.28 % 12.09 % 11.23 % 10.69 % 14.82%
  QoQ % -6.94% 1.58% 4.74% 9.84% 7.66% 5.05% -
  Horiz. % 123.01% 132.18% 130.12% 124.23% 113.10% 105.05% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.29 197.03 191.45 183.71 168.86 156.62 147.27 23.59%
  QoQ % 2.67% 2.91% 4.21% 8.79% 7.82% 6.35% -
  Horiz. % 137.36% 133.79% 130.00% 124.74% 114.66% 106.35% 100.00%
EPS 12.50 13.14 12.52 11.82 10.15 9.10 8.44 29.96%
  QoQ % -4.87% 4.95% 5.92% 16.45% 11.54% 7.82% -
  Horiz. % 148.10% 155.69% 148.34% 140.05% 120.26% 107.82% 100.00%
DPS 1.50 1.40 1.40 1.40 1.40 1.40 1.40 4.71%
  QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9500 0.9300 0.9000 0.8900 0.8400 0.8100 0.7900 13.10%
  QoQ % 2.15% 3.33% 1.12% 5.95% 3.70% 2.53% -
  Horiz. % 120.25% 117.72% 113.92% 112.66% 106.33% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.29 197.03 191.45 183.67 168.76 156.28 147.33 23.56%
  QoQ % 2.67% 2.91% 4.24% 8.84% 7.99% 6.07% -
  Horiz. % 137.30% 133.73% 129.95% 124.67% 114.55% 106.07% 100.00%
EPS 12.50 13.14 12.52 11.81 10.15 9.08 8.45 29.86%
  QoQ % -4.87% 4.95% 6.01% 16.35% 11.78% 7.46% -
  Horiz. % 147.93% 155.50% 148.17% 139.76% 120.12% 107.46% 100.00%
DPS 1.50 1.40 1.40 1.40 1.40 1.40 1.40 4.71%
  QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9500 0.9300 0.9000 0.8898 0.8395 0.8082 0.7903 13.07%
  QoQ % 2.15% 3.33% 1.15% 5.99% 3.87% 2.26% -
  Horiz. % 120.21% 117.68% 113.88% 112.59% 106.23% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.4800 0.5000 0.4900 0.4100 0.4400 0.4600 0.4900 -
P/RPS 0.24 0.25 0.26 0.22 0.26 0.29 0.33 -19.14%
  QoQ % -4.00% -3.85% 18.18% -15.38% -10.34% -12.12% -
  Horiz. % 72.73% 75.76% 78.79% 66.67% 78.79% 87.88% 100.00%
P/EPS 3.84 3.81 3.91 3.47 4.33 5.06 5.80 -24.06%
  QoQ % 0.79% -2.56% 12.68% -19.86% -14.43% -12.76% -
  Horiz. % 66.21% 65.69% 67.41% 59.83% 74.66% 87.24% 100.00%
EY 26.04 26.28 25.55 28.82 23.08 19.78 17.23 31.73%
  QoQ % -0.91% 2.86% -11.35% 24.87% 16.68% 14.80% -
  Horiz. % 151.13% 152.52% 148.29% 167.27% 133.95% 114.80% 100.00%
DY 3.13 2.80 2.86 3.41 3.18 3.04 2.86 6.20%
  QoQ % 11.79% -2.10% -16.13% 7.23% 4.61% 6.29% -
  Horiz. % 109.44% 97.90% 100.00% 119.23% 111.19% 106.29% 100.00%
P/NAPS 0.51 0.54 0.54 0.46 0.52 0.57 0.62 -12.22%
  QoQ % -5.56% 0.00% 17.39% -11.54% -8.77% -8.06% -
  Horiz. % 82.26% 87.10% 87.10% 74.19% 83.87% 91.94% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 -
Price 0.5200 0.4900 0.5600 0.4100 0.4000 0.4300 0.4400 -
P/RPS 0.26 0.25 0.29 0.22 0.24 0.27 0.30 -9.11%
  QoQ % 4.00% -13.79% 31.82% -8.33% -11.11% -10.00% -
  Horiz. % 86.67% 83.33% 96.67% 73.33% 80.00% 90.00% 100.00%
P/EPS 4.16 3.73 4.47 3.47 3.94 4.73 5.21 -13.94%
  QoQ % 11.53% -16.55% 28.82% -11.93% -16.70% -9.21% -
  Horiz. % 79.85% 71.59% 85.80% 66.60% 75.62% 90.79% 100.00%
EY 24.03 26.82 22.36 28.82 25.38 21.16 19.19 16.19%
  QoQ % -10.40% 19.95% -22.41% 13.55% 19.94% 10.27% -
  Horiz. % 125.22% 139.76% 116.52% 150.18% 132.26% 110.27% 100.00%
DY 2.88 2.86 2.50 3.41 3.50 3.26 3.18 -6.40%
  QoQ % 0.70% 14.40% -26.69% -2.57% 7.36% 2.52% -
  Horiz. % 90.57% 89.94% 78.62% 107.23% 110.06% 102.52% 100.00%
P/NAPS 0.55 0.53 0.62 0.46 0.48 0.53 0.56 -1.20%
  QoQ % 3.77% -14.52% 34.78% -4.17% -9.43% -5.36% -
  Horiz. % 98.21% 94.64% 110.71% 82.14% 85.71% 94.64% 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.
 


 

117  227  458  1494 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.115-0.035 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 TANCO 0.08+0.005 
 MTAG 0.625+0.005 
 HSI-H8F 0.39+0.09 
 SAPNRG 0.290.00 
 LONBISC 0.10+0.01 
Partners & Brokers