Highlights

[POHKONG] YoY Annual (Unaudited) Result on 2012-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend YoY -     25.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 805,714 798,397 975,784 830,118 692,419 561,244 541,636 6.84%
  YoY % 0.92% -18.18% 17.55% 19.89% 23.37% 3.62% -
  Horiz. % 148.76% 147.40% 180.15% 153.26% 127.84% 103.62% 100.00%
PBT 26,131 21,867 40,575 70,949 57,672 44,799 38,558 -6.28%
  YoY % 19.50% -46.11% -42.81% 23.02% 28.74% 16.19% -
  Horiz. % 67.77% 56.71% 105.23% 184.01% 149.57% 116.19% 100.00%
Tax -11,647 -8,557 -6,606 -19,383 -16,467 -12,282 -10,138 2.34%
  YoY % -36.11% -29.53% 65.92% -17.71% -34.07% -21.15% -
  Horiz. % 114.88% 84.41% 65.16% 191.19% 162.43% 121.15% 100.00%
NP 14,484 13,310 33,969 51,566 41,205 32,517 28,420 -10.62%
  YoY % 8.82% -60.82% -34.13% 25.15% 26.72% 14.42% -
  Horiz. % 50.96% 46.83% 119.52% 181.44% 144.99% 114.42% 100.00%
NP to SH 14,484 13,310 33,969 51,566 41,205 32,517 28,444 -10.63%
  YoY % 8.82% -60.82% -34.13% 25.15% 26.72% 14.32% -
  Horiz. % 50.92% 46.79% 119.42% 181.29% 144.86% 114.32% 100.00%
Tax Rate 44.57 % 39.13 % 16.28 % 27.32 % 28.55 % 27.42 % 26.29 % 9.19%
  YoY % 13.90% 140.36% -40.41% -4.31% 4.12% 4.30% -
  Horiz. % 169.53% 148.84% 61.92% 103.92% 108.60% 104.30% 100.00%
Total Cost 791,230 785,087 941,815 778,552 651,214 528,727 513,216 7.48%
  YoY % 0.78% -16.64% 20.97% 19.55% 23.17% 3.02% -
  Horiz. % 154.17% 152.97% 183.51% 151.70% 126.89% 103.02% 100.00%
Net Worth 459,973 447,722 443,365 389,743 344,590 312,024 283,207 8.41%
  YoY % 2.74% 0.98% 13.76% 13.10% 10.44% 10.18% -
  Horiz. % 162.42% 158.09% 156.55% 137.62% 121.67% 110.18% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 41 41 5,747 6,153 5,743 5,747 5,746 -56.09%
  YoY % -0.01% -99.29% -6.61% 7.15% -0.08% 0.03% -
  Horiz. % 0.71% 0.71% 100.02% 107.09% 99.95% 100.03% 100.00%
Div Payout % 0.28 % 0.31 % 16.92 % 11.93 % 13.94 % 17.68 % 20.20 % -50.97%
  YoY % -9.68% -98.17% 41.83% -14.42% -21.15% -12.48% -
  Horiz. % 1.39% 1.53% 83.76% 59.06% 69.01% 87.52% 100.00%
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 459,973 447,722 443,365 389,743 344,590 312,024 283,207 8.41%
  YoY % 2.74% 0.98% 13.76% 13.10% 10.44% 10.18% -
  Horiz. % 162.42% 158.09% 156.55% 137.62% 121.67% 110.18% 100.00%
NOSH 410,690 410,754 410,523 410,256 410,226 410,558 410,446 0.01%
  YoY % -0.02% 0.06% 0.07% 0.01% -0.08% 0.03% -
  Horiz. % 100.06% 100.08% 100.02% 99.95% 99.95% 100.03% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 1.80 % 1.67 % 3.48 % 6.21 % 5.95 % 5.79 % 5.25 % -16.33%
  YoY % 7.78% -52.01% -43.96% 4.37% 2.76% 10.29% -
  Horiz. % 34.29% 31.81% 66.29% 118.29% 113.33% 110.29% 100.00%
ROE 3.15 % 2.97 % 7.66 % 13.23 % 11.96 % 10.42 % 10.04 % -17.56%
  YoY % 6.06% -61.23% -42.10% 10.62% 14.78% 3.78% -
  Horiz. % 31.37% 29.58% 76.29% 131.77% 119.12% 103.78% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 196.19 194.37 237.69 202.34 168.79 136.70 131.96 6.83%
  YoY % 0.94% -18.23% 17.47% 19.88% 23.47% 3.59% -
  Horiz. % 148.67% 147.29% 180.12% 153.33% 127.91% 103.59% 100.00%
EPS 3.53 3.24 8.28 12.57 10.04 7.92 6.93 -10.63%
  YoY % 8.95% -60.87% -34.13% 25.20% 26.77% 14.29% -
  Horiz. % 50.94% 46.75% 119.48% 181.39% 144.88% 114.29% 100.00%
DPS 0.01 0.01 1.40 1.50 1.40 1.40 1.40 -56.10%
  YoY % 0.00% -99.29% -6.67% 7.14% 0.00% 0.00% -
  Horiz. % 0.71% 0.71% 100.00% 107.14% 100.00% 100.00% 100.00%
NAPS 1.1200 1.0900 1.0800 0.9500 0.8400 0.7600 0.6900 8.40%
  YoY % 2.75% 0.93% 13.68% 13.10% 10.53% 10.14% -
  Horiz. % 162.32% 157.97% 156.52% 137.68% 121.74% 110.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 196.35 194.56 237.79 202.29 168.74 136.77 131.99 6.84%
  YoY % 0.92% -18.18% 17.55% 19.88% 23.38% 3.62% -
  Horiz. % 148.76% 147.41% 180.16% 153.26% 127.84% 103.62% 100.00%
EPS 3.53 3.24 8.28 12.57 10.04 7.92 6.93 -10.63%
  YoY % 8.95% -60.87% -34.13% 25.20% 26.77% 14.29% -
  Horiz. % 50.94% 46.75% 119.48% 181.39% 144.88% 114.29% 100.00%
DPS 0.01 0.01 1.40 1.50 1.40 1.40 1.40 -56.10%
  YoY % 0.00% -99.29% -6.67% 7.14% 0.00% 0.00% -
  Horiz. % 0.71% 0.71% 100.00% 107.14% 100.00% 100.00% 100.00%
NAPS 1.1209 1.0911 1.0805 0.9498 0.8397 0.7604 0.6902 8.41%
  YoY % 2.73% 0.98% 13.76% 13.11% 10.43% 10.17% -
  Horiz. % 162.40% 158.08% 156.55% 137.61% 121.66% 110.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.4700 0.4800 0.4700 0.4800 0.4400 0.4000 0.4000 -
P/RPS 0.24 0.25 0.20 0.24 0.26 0.29 0.30 -3.65%
  YoY % -4.00% 25.00% -16.67% -7.69% -10.34% -3.33% -
  Horiz. % 80.00% 83.33% 66.67% 80.00% 86.67% 96.67% 100.00%
P/EPS 13.33 14.81 5.68 3.82 4.38 5.05 5.77 14.97%
  YoY % -9.99% 160.74% 48.69% -12.79% -13.27% -12.48% -
  Horiz. % 231.02% 256.67% 98.44% 66.20% 75.91% 87.52% 100.00%
EY 7.50 6.75 17.61 26.19 22.83 19.80 17.33 -13.02%
  YoY % 11.11% -61.67% -32.76% 14.72% 15.30% 14.25% -
  Horiz. % 43.28% 38.95% 101.62% 151.13% 131.74% 114.25% 100.00%
DY 0.02 0.02 2.98 3.13 3.18 3.50 3.50 -57.70%
  YoY % 0.00% -99.33% -4.79% -1.57% -9.14% 0.00% -
  Horiz. % 0.57% 0.57% 85.14% 89.43% 90.86% 100.00% 100.00%
P/NAPS 0.42 0.44 0.44 0.51 0.52 0.53 0.58 -5.24%
  YoY % -4.55% 0.00% -13.73% -1.92% -1.89% -8.62% -
  Horiz. % 72.41% 75.86% 75.86% 87.93% 89.66% 91.38% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 22/09/14 24/09/13 27/09/12 30/09/11 28/09/10 29/09/09 -
Price 0.4400 0.4700 0.4600 0.5200 0.4000 0.4100 0.4100 -
P/RPS 0.22 0.24 0.19 0.26 0.24 0.30 0.31 -5.55%
  YoY % -8.33% 26.32% -26.92% 8.33% -20.00% -3.23% -
  Horiz. % 70.97% 77.42% 61.29% 83.87% 77.42% 96.77% 100.00%
P/EPS 12.48 14.50 5.56 4.14 3.98 5.18 5.92 13.23%
  YoY % -13.93% 160.79% 34.30% 4.02% -23.17% -12.50% -
  Horiz. % 210.81% 244.93% 93.92% 69.93% 67.23% 87.50% 100.00%
EY 8.02 6.89 17.99 24.17 25.11 19.32 16.90 -11.68%
  YoY % 16.40% -61.70% -25.57% -3.74% 29.97% 14.32% -
  Horiz. % 47.46% 40.77% 106.45% 143.02% 148.58% 114.32% 100.00%
DY 0.02 0.02 3.04 2.88 3.50 3.41 3.41 -57.52%
  YoY % 0.00% -99.34% 5.56% -17.71% 2.64% 0.00% -
  Horiz. % 0.59% 0.59% 89.15% 84.46% 102.64% 100.00% 100.00%
P/NAPS 0.39 0.43 0.43 0.55 0.48 0.54 0.59 -6.66%
  YoY % -9.30% 0.00% -21.82% 14.58% -11.11% -8.47% -
  Horiz. % 66.10% 72.88% 72.88% 93.22% 81.36% 91.53% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

249  253  576  1208 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.045-0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 EDUSPEC 0.0150.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS