Highlights

[POHKONG] QoQ TTM Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -11.72%    YoY -     -6.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 975,784 876,442 789,668 794,205 830,121 808,516 785,619 15.56%
  QoQ % 11.33% 10.99% -0.57% -4.33% 2.67% 2.91% -
  Horiz. % 124.21% 111.56% 100.52% 101.09% 105.66% 102.91% 100.00%
PBT 40,353 47,654 56,087 61,491 71,414 74,762 71,614 -31.80%
  QoQ % -15.32% -15.04% -8.79% -13.90% -4.48% 4.40% -
  Horiz. % 56.35% 66.54% 78.32% 85.86% 99.72% 104.40% 100.00%
Tax -5,828 -12,292 -14,144 -16,217 -20,132 -20,844 -20,231 -56.41%
  QoQ % 52.59% 13.09% 12.78% 19.45% 3.42% -3.03% -
  Horiz. % 28.81% 60.76% 69.91% 80.16% 99.51% 103.03% 100.00%
NP 34,525 35,362 41,943 45,274 51,282 53,918 51,383 -23.30%
  QoQ % -2.37% -15.69% -7.36% -11.72% -4.89% 4.93% -
  Horiz. % 67.19% 68.82% 81.63% 88.11% 99.80% 104.93% 100.00%
NP to SH 34,525 35,362 41,943 45,274 51,282 53,918 51,383 -23.30%
  QoQ % -2.37% -15.69% -7.36% -11.72% -4.89% 4.93% -
  Horiz. % 67.19% 68.82% 81.63% 88.11% 99.80% 104.93% 100.00%
Tax Rate 14.44 % 25.79 % 25.22 % 26.37 % 28.19 % 27.88 % 28.25 % -36.10%
  QoQ % -44.01% 2.26% -4.36% -6.46% 1.11% -1.31% -
  Horiz. % 51.12% 91.29% 89.27% 93.35% 99.79% 98.69% 100.00%
Total Cost 941,259 841,080 747,725 748,931 778,839 754,598 734,236 18.03%
  QoQ % 11.91% 12.49% -0.16% -3.84% 3.21% 2.77% -
  Horiz. % 128.20% 114.55% 101.84% 102.00% 106.07% 102.77% 100.00%
Net Worth 439,076 410,352 406,248 402,144 389,834 381,627 369,316 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 5,744 6,155 6,155 6,155 6,155 5,741 5,741 0.04%
  QoQ % -6.67% 0.00% 0.00% 0.00% 7.21% 0.00% -
  Horiz. % 100.06% 107.21% 107.21% 107.21% 107.21% 100.00% 100.00%
Div Payout % 16.64 % 17.41 % 14.68 % 13.60 % 12.00 % 10.65 % 11.17 % 30.47%
  QoQ % -4.42% 18.60% 7.94% 13.33% 12.68% -4.66% -
  Horiz. % 148.97% 155.86% 131.42% 121.75% 107.43% 95.34% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 439,076 410,352 406,248 402,144 389,834 381,627 369,316 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.54 % 4.03 % 5.31 % 5.70 % 6.18 % 6.67 % 6.54 % -33.61%
  QoQ % -12.16% -24.11% -6.84% -7.77% -7.35% 1.99% -
  Horiz. % 54.13% 61.62% 81.19% 87.16% 94.50% 101.99% 100.00%
ROE 7.86 % 8.62 % 10.32 % 11.26 % 13.15 % 14.13 % 13.91 % -31.68%
  QoQ % -8.82% -16.47% -8.35% -14.37% -6.94% 1.58% -
  Horiz. % 56.51% 61.97% 74.19% 80.95% 94.54% 101.58% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 237.79 213.58 192.44 193.54 202.29 197.03 191.45 15.56%
  QoQ % 11.34% 10.99% -0.57% -4.33% 2.67% 2.91% -
  Horiz. % 124.20% 111.56% 100.52% 101.09% 105.66% 102.91% 100.00%
EPS 8.41 8.62 10.22 11.03 12.50 13.14 12.52 -23.32%
  QoQ % -2.44% -15.66% -7.34% -11.76% -4.87% 4.95% -
  Horiz. % 67.17% 68.85% 81.63% 88.10% 99.84% 104.95% 100.00%
DPS 1.40 1.50 1.50 1.50 1.50 1.40 1.40 -
  QoQ % -6.67% 0.00% 0.00% 0.00% 7.14% 0.00% -
  Horiz. % 100.00% 107.14% 107.14% 107.14% 107.14% 100.00% 100.00%
NAPS 1.0700 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 237.79 213.58 192.44 193.54 202.29 197.03 191.45 15.56%
  QoQ % 11.34% 10.99% -0.57% -4.33% 2.67% 2.91% -
  Horiz. % 124.20% 111.56% 100.52% 101.09% 105.66% 102.91% 100.00%
EPS 8.41 8.62 10.22 11.03 12.50 13.14 12.52 -23.32%
  QoQ % -2.44% -15.66% -7.34% -11.76% -4.87% 4.95% -
  Horiz. % 67.17% 68.85% 81.63% 88.10% 99.84% 104.95% 100.00%
DPS 1.40 1.50 1.50 1.50 1.50 1.40 1.40 -
  QoQ % -6.67% 0.00% 0.00% 0.00% 7.14% 0.00% -
  Horiz. % 100.00% 107.14% 107.14% 107.14% 107.14% 100.00% 100.00%
NAPS 1.0700 1.0000 0.9900 0.9800 0.9500 0.9300 0.9000 12.24%
  QoQ % 7.00% 1.01% 1.02% 3.16% 2.15% 3.33% -
  Horiz. % 118.89% 111.11% 110.00% 108.89% 105.56% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.4700 0.4450 0.4700 0.4900 0.4800 0.5000 0.4900 -
P/RPS 0.20 0.21 0.24 0.25 0.24 0.25 0.26 -16.06%
  QoQ % -4.76% -12.50% -4.00% 4.17% -4.00% -3.85% -
  Horiz. % 76.92% 80.77% 92.31% 96.15% 92.31% 96.15% 100.00%
P/EPS 5.59 5.16 4.60 4.44 3.84 3.81 3.91 26.94%
  QoQ % 8.33% 12.17% 3.60% 15.63% 0.79% -2.56% -
  Horiz. % 142.97% 131.97% 117.65% 113.55% 98.21% 97.44% 100.00%
EY 17.90 19.37 21.75 22.52 26.04 26.28 25.55 -21.14%
  QoQ % -7.59% -10.94% -3.42% -13.52% -0.91% 2.86% -
  Horiz. % 70.06% 75.81% 85.13% 88.14% 101.92% 102.86% 100.00%
DY 2.98 3.37 3.19 3.06 3.13 2.80 2.86 2.78%
  QoQ % -11.57% 5.64% 4.25% -2.24% 11.79% -2.10% -
  Horiz. % 104.20% 117.83% 111.54% 106.99% 109.44% 97.90% 100.00%
P/NAPS 0.44 0.45 0.47 0.50 0.51 0.54 0.54 -12.77%
  QoQ % -2.22% -4.26% -6.00% -1.96% -5.56% 0.00% -
  Horiz. % 81.48% 83.33% 87.04% 92.59% 94.44% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 -
Price 0.4600 0.4800 0.4600 0.4600 0.5200 0.4900 0.5600 -
P/RPS 0.19 0.22 0.24 0.24 0.26 0.25 0.29 -24.58%
  QoQ % -13.64% -8.33% 0.00% -7.69% 4.00% -13.79% -
  Horiz. % 65.52% 75.86% 82.76% 82.76% 89.66% 86.21% 100.00%
P/EPS 5.47 5.57 4.50 4.17 4.16 3.73 4.47 14.42%
  QoQ % -1.80% 23.78% 7.91% 0.24% 11.53% -16.55% -
  Horiz. % 122.37% 124.61% 100.67% 93.29% 93.06% 83.45% 100.00%
EY 18.29 17.95 22.22 23.98 24.03 26.82 22.36 -12.55%
  QoQ % 1.89% -19.22% -7.34% -0.21% -10.40% 19.95% -
  Horiz. % 81.80% 80.28% 99.37% 107.25% 107.47% 119.95% 100.00%
DY 3.04 3.13 3.26 3.26 2.88 2.86 2.50 13.94%
  QoQ % -2.88% -3.99% 0.00% 13.19% 0.70% 14.40% -
  Horiz. % 121.60% 125.20% 130.40% 130.40% 115.20% 114.40% 100.00%
P/NAPS 0.43 0.48 0.46 0.47 0.55 0.53 0.62 -21.67%
  QoQ % -10.42% 4.35% -2.13% -14.55% 3.77% -14.52% -
  Horiz. % 69.35% 77.42% 74.19% 75.81% 88.71% 85.48% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers