Highlights

[POHKONG] YoY Annualized Quarter Result on 2012-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -14.93%    YoY -     47.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 820,814 814,078 785,212 866,118 679,870 593,198 592,448 5.58%
  YoY % 0.83% 3.68% -9.34% 27.39% 14.61% 0.13% -
  Horiz. % 138.55% 137.41% 132.54% 146.19% 114.76% 100.13% 100.00%
PBT 29,322 15,740 56,426 87,080 58,824 50,082 40,300 -5.16%
  YoY % 86.29% -72.11% -35.20% 48.03% 17.46% 24.27% -
  Horiz. % 72.76% 39.06% 140.01% 216.08% 145.97% 124.27% 100.00%
Tax -7,736 -3,866 -14,796 -26,772 -18,006 -15,374 -10,474 -4.92%
  YoY % -100.10% 73.87% 44.73% -48.68% -17.12% -46.78% -
  Horiz. % 73.86% 36.91% 141.26% 255.60% 171.91% 146.78% 100.00%
NP 21,586 11,874 41,630 60,308 40,818 34,708 29,826 -5.24%
  YoY % 81.79% -71.48% -30.97% 47.75% 17.60% 16.37% -
  Horiz. % 72.37% 39.81% 139.58% 202.20% 136.85% 116.37% 100.00%
NP to SH 21,586 11,874 41,630 60,308 40,818 34,708 29,826 -5.24%
  YoY % 81.79% -71.48% -30.97% 47.75% 17.60% 16.37% -
  Horiz. % 72.37% 39.81% 139.58% 202.20% 136.85% 116.37% 100.00%
Tax Rate 26.38 % 24.56 % 26.22 % 30.74 % 30.61 % 30.70 % 25.99 % 0.25%
  YoY % 7.41% -6.33% -14.70% 0.42% -0.29% 18.12% -
  Horiz. % 101.50% 94.50% 100.88% 118.28% 117.78% 118.12% 100.00%
Total Cost 799,228 802,204 743,582 805,810 639,052 558,490 562,622 6.02%
  YoY % -0.37% 7.88% -7.72% 26.09% 14.42% -0.73% -
  Horiz. % 142.05% 142.58% 132.16% 143.22% 113.58% 99.27% 100.00%
Net Worth 455,490 443,180 406,248 369,316 324,408 295,387 271,145 9.03%
  YoY % 2.78% 9.09% 10.00% 13.84% 9.82% 8.94% -
  Horiz. % 167.99% 163.45% 149.83% 136.21% 119.64% 108.94% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 455,490 443,180 406,248 369,316 324,408 295,387 271,145 9.03%
  YoY % 2.78% 9.09% 10.00% 13.84% 9.82% 8.94% -
  Horiz. % 167.99% 163.45% 149.83% 136.21% 119.64% 108.94% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,643 410,260 410,826 -0.02%
  YoY % 0.00% 0.00% 0.00% -0.07% 0.09% -0.14% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.96% 99.86% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 2.63 % 1.46 % 5.30 % 6.96 % 6.00 % 5.85 % 5.03 % -10.24%
  YoY % 80.14% -72.45% -23.85% 16.00% 2.56% 16.30% -
  Horiz. % 52.29% 29.03% 105.37% 138.37% 119.28% 116.30% 100.00%
ROE 4.74 % 2.68 % 10.25 % 16.33 % 12.58 % 11.75 % 11.00 % -13.09%
  YoY % 76.87% -73.85% -37.23% 29.81% 7.06% 6.82% -
  Horiz. % 43.09% 24.36% 93.18% 148.45% 114.36% 106.82% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 200.03 198.39 191.35 211.07 165.56 144.59 144.21 5.60%
  YoY % 0.83% 3.68% -9.34% 27.49% 14.50% 0.26% -
  Horiz. % 138.71% 137.57% 132.69% 146.36% 114.80% 100.26% 100.00%
EPS 5.26 2.90 10.14 14.70 9.94 8.46 7.26 -5.23%
  YoY % 81.38% -71.40% -31.02% 47.89% 17.49% 16.53% -
  Horiz. % 72.45% 39.94% 139.67% 202.48% 136.91% 116.53% 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 1.1100 1.0800 0.9900 0.9000 0.7900 0.7200 0.6600 9.05%
  YoY % 2.78% 9.09% 10.00% 13.92% 9.72% 9.09% -
  Horiz. % 168.18% 163.64% 150.00% 136.36% 119.70% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 200.03 198.39 191.35 211.07 165.68 144.56 144.38 5.58%
  YoY % 0.83% 3.68% -9.34% 27.40% 14.61% 0.12% -
  Horiz. % 138.54% 137.41% 132.53% 146.19% 114.75% 100.12% 100.00%
EPS 5.26 2.90 10.14 14.70 9.95 8.46 7.27 -5.25%
  YoY % 81.38% -71.40% -31.02% 47.74% 17.61% 16.37% -
  Horiz. % 72.35% 39.89% 139.48% 202.20% 136.86% 116.37% 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 1.1100 1.0800 0.9900 0.9000 0.7906 0.7198 0.6608 9.02%
  YoY % 2.78% 9.09% 10.00% 13.84% 9.84% 8.93% -
  Horiz. % 167.98% 163.44% 149.82% 136.20% 119.64% 108.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.4450 0.4800 0.4700 0.4900 0.4900 0.4100 0.3700 -
P/RPS 0.22 0.24 0.25 0.23 0.30 0.28 0.26 -2.74%
  YoY % -8.33% -4.00% 8.70% -23.33% 7.14% 7.69% -
  Horiz. % 84.62% 92.31% 96.15% 88.46% 115.38% 107.69% 100.00%
P/EPS 8.46 16.59 4.63 3.33 4.93 4.85 5.10 8.80%
  YoY % -49.01% 258.32% 39.04% -32.45% 1.65% -4.90% -
  Horiz. % 165.88% 325.29% 90.78% 65.29% 96.67% 95.10% 100.00%
EY 11.82 6.03 21.58 29.99 20.29 20.63 19.62 -8.10%
  YoY % 96.02% -72.06% -28.04% 47.81% -1.65% 5.15% -
  Horiz. % 60.24% 30.73% 109.99% 152.85% 103.41% 105.15% 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 0.40 0.44 0.47 0.54 0.62 0.57 0.56 -5.45%
  YoY % -9.09% -6.38% -12.96% -12.90% 8.77% 1.79% -
  Horiz. % 71.43% 78.57% 83.93% 96.43% 110.71% 101.79% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 25/03/15 26/03/14 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 -
Price 0.4300 0.4850 0.4600 0.5600 0.4400 0.3900 0.3700 -
P/RPS 0.21 0.24 0.24 0.27 0.27 0.27 0.26 -3.50%
  YoY % -12.50% 0.00% -11.11% 0.00% 0.00% 3.85% -
  Horiz. % 80.77% 92.31% 92.31% 103.85% 103.85% 103.85% 100.00%
P/EPS 8.17 16.76 4.53 3.81 4.43 4.61 5.10 8.17%
  YoY % -51.25% 269.98% 18.90% -14.00% -3.90% -9.61% -
  Horiz. % 160.20% 328.63% 88.82% 74.71% 86.86% 90.39% 100.00%
EY 12.23 5.97 22.05 26.24 22.59 21.69 19.62 -7.57%
  YoY % 104.86% -72.93% -15.97% 16.16% 4.15% 10.55% -
  Horiz. % 62.33% 30.43% 112.39% 133.74% 115.14% 110.55% 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 0.39 0.45 0.46 0.62 0.56 0.54 0.56 -5.85%
  YoY % -13.33% -2.17% -25.81% 10.71% 3.70% -3.57% -
  Horiz. % 69.64% 80.36% 82.14% 110.71% 100.00% 96.43% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS