Highlights

[POHKONG] YoY Annualized Quarter Result on 2013-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 26-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -11.16%    YoY -     -30.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 751,332 820,814 814,078 785,212 866,118 679,870 593,198 4.02%
  YoY % -8.47% 0.83% 3.68% -9.34% 27.39% 14.61% -
  Horiz. % 126.66% 138.37% 137.24% 132.37% 146.01% 114.61% 100.00%
PBT 5,950 29,322 15,740 56,426 87,080 58,824 50,082 -29.87%
  YoY % -79.71% 86.29% -72.11% -35.20% 48.03% 17.46% -
  Horiz. % 11.88% 58.55% 31.43% 112.67% 173.87% 117.46% 100.00%
Tax -1,738 -7,736 -3,866 -14,796 -26,772 -18,006 -15,374 -30.45%
  YoY % 77.53% -100.10% 73.87% 44.73% -48.68% -17.12% -
  Horiz. % 11.30% 50.32% 25.15% 96.24% 174.14% 117.12% 100.00%
NP 4,212 21,586 11,874 41,630 60,308 40,818 34,708 -29.63%
  YoY % -80.49% 81.79% -71.48% -30.97% 47.75% 17.60% -
  Horiz. % 12.14% 62.19% 34.21% 119.94% 173.76% 117.60% 100.00%
NP to SH 4,212 21,586 11,874 41,630 60,308 40,818 34,708 -29.63%
  YoY % -80.49% 81.79% -71.48% -30.97% 47.75% 17.60% -
  Horiz. % 12.14% 62.19% 34.21% 119.94% 173.76% 117.60% 100.00%
Tax Rate 29.21 % 26.38 % 24.56 % 26.22 % 30.74 % 30.61 % 30.70 % -0.83%
  YoY % 10.73% 7.41% -6.33% -14.70% 0.42% -0.29% -
  Horiz. % 95.15% 85.93% 80.00% 85.41% 100.13% 99.71% 100.00%
Total Cost 747,120 799,228 802,204 743,582 805,810 639,052 558,490 4.97%
  YoY % -6.52% -0.37% 7.88% -7.72% 26.09% 14.42% -
  Horiz. % 133.77% 143.11% 143.64% 133.14% 144.28% 114.42% 100.00%
Net Worth 455,490 455,490 443,180 406,248 369,316 324,408 295,387 7.48%
  YoY % 0.00% 2.78% 9.09% 10.00% 13.84% 9.82% -
  Horiz. % 154.20% 154.20% 150.03% 137.53% 125.03% 109.82% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 455,490 455,490 443,180 406,248 369,316 324,408 295,387 7.48%
  YoY % 0.00% 2.78% 9.09% 10.00% 13.84% 9.82% -
  Horiz. % 154.20% 154.20% 150.03% 137.53% 125.03% 109.82% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,643 410,260 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.07% 0.09% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.09% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 0.56 % 2.63 % 1.46 % 5.30 % 6.96 % 6.00 % 5.85 % -32.35%
  YoY % -78.71% 80.14% -72.45% -23.85% 16.00% 2.56% -
  Horiz. % 9.57% 44.96% 24.96% 90.60% 118.97% 102.56% 100.00%
ROE 0.92 % 4.74 % 2.68 % 10.25 % 16.33 % 12.58 % 11.75 % -34.58%
  YoY % -80.59% 76.87% -73.85% -37.23% 29.81% 7.06% -
  Horiz. % 7.83% 40.34% 22.81% 87.23% 138.98% 107.06% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 183.09 200.03 198.39 191.35 211.07 165.56 144.59 4.01%
  YoY % -8.47% 0.83% 3.68% -9.34% 27.49% 14.50% -
  Horiz. % 126.63% 138.34% 137.21% 132.34% 145.98% 114.50% 100.00%
EPS 1.02 5.26 2.90 10.14 14.70 9.94 8.46 -29.70%
  YoY % -80.61% 81.38% -71.40% -31.02% 47.89% 17.49% -
  Horiz. % 12.06% 62.17% 34.28% 119.86% 173.76% 117.49% 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 1.1100 1.0800 0.9900 0.9000 0.7900 0.7200 7.48%
  YoY % 0.00% 2.78% 9.09% 10.00% 13.92% 9.72% -
  Horiz. % 154.17% 154.17% 150.00% 137.50% 125.00% 109.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 183.09 200.03 198.39 191.35 211.07 165.68 144.56 4.01%
  YoY % -8.47% 0.83% 3.68% -9.34% 27.40% 14.61% -
  Horiz. % 126.65% 138.37% 137.24% 132.37% 146.01% 114.61% 100.00%
EPS 1.02 5.26 2.90 10.14 14.70 9.95 8.46 -29.70%
  YoY % -80.61% 81.38% -71.40% -31.02% 47.74% 17.61% -
  Horiz. % 12.06% 62.17% 34.28% 119.86% 173.76% 117.61% 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 1.1100 1.0800 0.9900 0.9000 0.7906 0.7198 7.48%
  YoY % 0.00% 2.78% 9.09% 10.00% 13.84% 9.84% -
  Horiz. % 154.21% 154.21% 150.04% 137.54% 125.03% 109.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.5000 0.4450 0.4800 0.4700 0.4900 0.4900 0.4100 -
P/RPS 0.27 0.22 0.24 0.25 0.23 0.30 0.28 -0.60%
  YoY % 22.73% -8.33% -4.00% 8.70% -23.33% 7.14% -
  Horiz. % 96.43% 78.57% 85.71% 89.29% 82.14% 107.14% 100.00%
P/EPS 48.71 8.46 16.59 4.63 3.33 4.93 4.85 46.86%
  YoY % 475.77% -49.01% 258.32% 39.04% -32.45% 1.65% -
  Horiz. % 1,004.33% 174.43% 342.06% 95.46% 68.66% 101.65% 100.00%
EY 2.05 11.82 6.03 21.58 29.99 20.29 20.63 -31.93%
  YoY % -82.66% 96.02% -72.06% -28.04% 47.81% -1.65% -
  Horiz. % 9.94% 57.30% 29.23% 104.60% 145.37% 98.35% 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 0.45 0.40 0.44 0.47 0.54 0.62 0.57 -3.86%
  YoY % 12.50% -9.09% -6.38% -12.96% -12.90% 8.77% -
  Horiz. % 78.95% 70.18% 77.19% 82.46% 94.74% 108.77% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 23/03/16 25/03/15 26/03/14 26/03/13 27/03/12 29/03/11 29/03/10 -
Price 0.5300 0.4300 0.4850 0.4600 0.5600 0.4400 0.3900 -
P/RPS 0.29 0.21 0.24 0.24 0.27 0.27 0.27 1.20%
  YoY % 38.10% -12.50% 0.00% -11.11% 0.00% 0.00% -
  Horiz. % 107.41% 77.78% 88.89% 88.89% 100.00% 100.00% 100.00%
P/EPS 51.63 8.17 16.76 4.53 3.81 4.43 4.61 49.55%
  YoY % 531.95% -51.25% 269.98% 18.90% -14.00% -3.90% -
  Horiz. % 1,119.96% 177.22% 363.56% 98.26% 82.65% 96.10% 100.00%
EY 1.94 12.23 5.97 22.05 26.24 22.59 21.69 -33.11%
  YoY % -84.14% 104.86% -72.93% -15.97% 16.16% 4.15% -
  Horiz. % 8.94% 56.39% 27.52% 101.66% 120.98% 104.15% 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 0.48 0.39 0.45 0.46 0.62 0.56 0.54 -1.94%
  YoY % 23.08% -13.33% -2.17% -25.81% 10.71% 3.70% -
  Horiz. % 88.89% 72.22% 83.33% 85.19% 114.81% 103.70% 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.
 


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
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS