Highlights

[POHKONG] YoY Annualized Quarter Result on 2012-04-30 [#3]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     -7.72%    YoY -     41.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 827,673 786,880 895,629 833,868 679,173 572,448 556,698 6.83%
  YoY % 5.18% -12.14% 7.41% 22.78% 18.64% 2.83% -
  Horiz. % 148.68% 141.35% 160.88% 149.79% 122.00% 102.83% 100.00%
PBT 34,641 18,006 47,533 79,213 56,178 46,274 35,930 -0.61%
  YoY % 92.38% -62.12% -39.99% 41.00% 21.40% 28.79% -
  Horiz. % 96.41% 50.12% 132.29% 220.46% 156.35% 128.79% 100.00%
Tax -9,680 -4,590 -13,109 -23,562 -16,901 -14,509 -10,092 -0.69%
  YoY % -110.86% 64.98% 44.36% -39.41% -16.49% -43.77% -
  Horiz. % 95.92% 45.49% 129.90% 233.48% 167.47% 143.77% 100.00%
NP 24,961 13,416 34,424 55,650 39,277 31,765 25,838 -0.57%
  YoY % 86.06% -61.03% -38.14% 41.69% 23.65% 22.94% -
  Horiz. % 96.60% 51.92% 133.23% 215.38% 152.01% 122.94% 100.00%
NP to SH 24,961 13,416 34,424 55,650 39,277 31,765 25,838 -0.57%
  YoY % 86.06% -61.03% -38.14% 41.69% 23.65% 22.94% -
  Horiz. % 96.60% 51.92% 133.23% 215.38% 152.01% 122.94% 100.00%
Tax Rate 27.94 % 25.49 % 27.58 % 29.75 % 30.08 % 31.35 % 28.09 % -0.09%
  YoY % 9.61% -7.58% -7.29% -1.10% -4.05% 11.61% -
  Horiz. % 99.47% 90.74% 98.18% 105.91% 107.08% 111.61% 100.00%
Total Cost 802,712 773,464 861,205 778,217 639,896 540,682 530,860 7.13%
  YoY % 3.78% -10.19% 10.66% 21.62% 18.35% 1.85% -
  Horiz. % 151.21% 145.70% 162.23% 146.60% 120.54% 101.85% 100.00%
Net Worth 463,697 447,283 410,352 381,627 332,325 303,438 275,083 9.09%
  YoY % 3.67% 9.00% 7.53% 14.84% 9.52% 10.31% -
  Horiz. % 168.57% 162.60% 149.17% 138.73% 120.81% 110.31% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 463,697 447,283 410,352 381,627 332,325 303,438 275,083 9.09%
  YoY % 3.67% 9.00% 7.53% 14.84% 9.52% 10.31% -
  Horiz. % 168.57% 162.60% 149.17% 138.73% 120.81% 110.31% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,278 410,051 410,572 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.02% 0.06% -0.13% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.93% 99.87% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 3.02 % 1.70 % 3.84 % 6.67 % 5.78 % 5.55 % 4.64 % -6.90%
  YoY % 77.65% -55.73% -42.43% 15.40% 4.14% 19.61% -
  Horiz. % 65.09% 36.64% 82.76% 143.75% 124.57% 119.61% 100.00%
ROE 5.38 % 3.00 % 8.39 % 14.58 % 11.82 % 10.47 % 9.39 % -8.86%
  YoY % 79.33% -64.24% -42.46% 23.35% 12.89% 11.50% -
  Horiz. % 57.29% 31.95% 89.35% 155.27% 125.88% 111.50% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 201.70 191.76 218.26 203.21 165.54 139.60 135.59 6.84%
  YoY % 5.18% -12.14% 7.41% 22.76% 18.58% 2.96% -
  Horiz. % 148.76% 141.43% 160.97% 149.87% 122.09% 102.96% 100.00%
EPS 6.08 3.27 8.39 13.56 9.57 7.75 6.29 -0.56%
  YoY % 85.93% -61.03% -38.13% 41.69% 23.48% 23.21% -
  Horiz. % 96.66% 51.99% 133.39% 215.58% 152.15% 123.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.0900 1.0000 0.9300 0.8100 0.7400 0.6700 9.10%
  YoY % 3.67% 9.00% 7.53% 14.81% 9.46% 10.45% -
  Horiz. % 168.66% 162.69% 149.25% 138.81% 120.90% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 201.70 191.76 218.26 203.21 165.51 139.50 135.66 6.83%
  YoY % 5.18% -12.14% 7.41% 22.78% 18.65% 2.83% -
  Horiz. % 148.68% 141.35% 160.89% 149.79% 122.00% 102.83% 100.00%
EPS 6.08 3.27 8.39 13.56 9.57 7.74 6.30 -0.59%
  YoY % 85.93% -61.03% -38.13% 41.69% 23.64% 22.86% -
  Horiz. % 96.51% 51.90% 133.17% 215.24% 151.90% 122.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.0900 1.0000 0.9300 0.8099 0.7395 0.6704 9.09%
  YoY % 3.67% 9.00% 7.53% 14.83% 9.52% 10.31% -
  Horiz. % 168.56% 162.59% 149.16% 138.72% 120.81% 110.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.5200 0.4750 0.4450 0.5000 0.4600 0.3800 0.3800 -
P/RPS 0.26 0.25 0.20 0.25 0.28 0.27 0.28 -1.23%
  YoY % 4.00% 25.00% -20.00% -10.71% 3.70% -3.57% -
  Horiz. % 92.86% 89.29% 71.43% 89.29% 100.00% 96.43% 100.00%
P/EPS 8.55 14.53 5.30 3.69 4.81 4.91 6.04 5.96%
  YoY % -41.16% 174.15% 43.63% -23.28% -2.04% -18.71% -
  Horiz. % 141.56% 240.56% 87.75% 61.09% 79.64% 81.29% 100.00%
EY 11.70 6.88 18.85 27.12 20.81 20.39 16.56 -5.62%
  YoY % 70.06% -63.50% -30.49% 30.32% 2.06% 23.13% -
  Horiz. % 70.65% 41.55% 113.83% 163.77% 125.66% 123.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.44 0.45 0.54 0.57 0.51 0.57 -3.51%
  YoY % 4.55% -2.22% -16.67% -5.26% 11.76% -10.53% -
  Horiz. % 80.70% 77.19% 78.95% 94.74% 100.00% 89.47% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 10/06/15 10/06/14 20/06/13 28/06/12 13/06/11 28/06/10 16/06/09 -
Price 0.4700 0.4650 0.4800 0.4900 0.4300 0.3700 0.4100 -
P/RPS 0.23 0.24 0.22 0.24 0.26 0.27 0.30 -4.33%
  YoY % -4.17% 9.09% -8.33% -7.69% -3.70% -10.00% -
  Horiz. % 76.67% 80.00% 73.33% 80.00% 86.67% 90.00% 100.00%
P/EPS 7.73 14.22 5.72 3.61 4.49 4.78 6.51 2.90%
  YoY % -45.64% 148.60% 58.45% -19.60% -6.07% -26.57% -
  Horiz. % 118.74% 218.43% 87.86% 55.45% 68.97% 73.43% 100.00%
EY 12.94 7.03 17.48 27.68 22.26 20.94 15.35 -2.81%
  YoY % 84.07% -59.78% -36.85% 24.35% 6.30% 36.42% -
  Horiz. % 84.30% 45.80% 113.88% 180.33% 145.02% 136.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.43 0.48 0.53 0.53 0.50 0.61 -6.03%
  YoY % -2.33% -10.42% -9.43% 0.00% 6.00% -18.03% -
  Horiz. % 68.85% 70.49% 78.69% 86.89% 86.89% 81.97% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS