Highlights

[POHKONG] YoY Annualized Quarter Result on 2009-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 07-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     38.66%    YoY -     -4.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 778,920 922,584 677,804 609,568 647,928 540,408 446,300 9.72%
  YoY % -15.57% 36.11% 11.19% -5.92% 19.90% 21.09% -
  Horiz. % 174.53% 206.72% 151.87% 136.58% 145.18% 121.09% 100.00%
PBT 63,596 103,288 60,764 54,948 55,992 51,240 43,168 6.66%
  YoY % -38.43% 69.98% 10.58% -1.86% 9.27% 18.70% -
  Horiz. % 147.32% 239.27% 140.76% 127.29% 129.71% 118.70% 100.00%
Tax -16,736 -32,396 -17,224 -15,508 -14,532 -15,896 -11,628 6.25%
  YoY % 48.34% -88.09% -11.07% -6.72% 8.58% -36.70% -
  Horiz. % 143.93% 278.60% 148.13% 133.37% 124.97% 136.70% 100.00%
NP 46,860 70,892 43,540 39,440 41,460 35,344 31,540 6.81%
  YoY % -33.90% 62.82% 10.40% -4.87% 17.30% 12.06% -
  Horiz. % 148.57% 224.77% 138.05% 125.05% 131.45% 112.06% 100.00%
NP to SH 46,860 70,892 43,540 39,440 41,460 35,228 31,540 6.81%
  YoY % -33.90% 62.82% 10.40% -4.87% 17.69% 11.69% -
  Horiz. % 148.57% 224.77% 138.05% 125.05% 131.45% 111.69% 100.00%
Tax Rate 26.32 % 31.36 % 28.35 % 28.22 % 25.95 % 31.02 % 26.94 % -0.39%
  YoY % -16.07% 10.62% 0.46% 8.75% -16.34% 15.14% -
  Horiz. % 97.70% 116.41% 105.23% 104.75% 96.33% 115.14% 100.00%
Total Cost 732,060 851,692 634,264 570,128 606,468 505,064 414,760 9.92%
  YoY % -14.05% 34.28% 11.25% -5.99% 20.08% 21.77% -
  Horiz. % 176.50% 205.35% 152.92% 137.46% 146.22% 121.77% 100.00%
Net Worth 402,144 365,126 320,388 295,799 270,391 242,749 227,273 9.97%
  YoY % 10.14% 13.96% 8.31% 9.40% 11.39% 6.81% -
  Horiz. % 176.94% 160.66% 140.97% 130.15% 118.97% 106.81% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 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
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 402,144 365,126 320,388 295,799 270,391 242,749 227,273 9.97%
  YoY % 10.14% 13.96% 8.31% 9.40% 11.39% 6.81% -
  Horiz. % 176.94% 160.66% 140.97% 130.15% 118.97% 106.81% 100.00%
NOSH 410,352 410,254 410,754 410,833 409,683 117,270 115,955 23.42%
  YoY % 0.02% -0.12% -0.02% 0.28% 249.35% 1.13% -
  Horiz. % 353.89% 353.80% 354.23% 354.30% 353.31% 101.13% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.02 % 7.68 % 6.42 % 6.47 % 6.40 % 6.54 % 7.07 % -2.64%
  YoY % -21.61% 19.63% -0.77% 1.09% -2.14% -7.50% -
  Horiz. % 85.15% 108.63% 90.81% 91.51% 90.52% 92.50% 100.00%
ROE 11.65 % 19.42 % 13.59 % 13.33 % 15.33 % 14.51 % 13.88 % -2.87%
  YoY % -40.01% 42.90% 1.95% -13.05% 5.65% 4.54% -
  Horiz. % 83.93% 139.91% 97.91% 96.04% 110.45% 104.54% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 189.82 224.88 165.01 148.37 158.15 460.82 384.89 -11.10%
  YoY % -15.59% 36.28% 11.22% -6.18% -65.68% 19.73% -
  Horiz. % 49.32% 58.43% 42.87% 38.55% 41.09% 119.73% 100.00%
EPS 11.40 17.28 10.60 9.60 10.12 30.04 27.20 -13.48%
  YoY % -34.03% 63.02% 10.42% -5.14% -66.31% 10.44% -
  Horiz. % 41.91% 63.53% 38.97% 35.29% 37.21% 110.44% 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 0.9800 0.8900 0.7800 0.7200 0.6600 2.0700 1.9600 -10.90%
  YoY % 10.11% 14.10% 8.33% 9.09% -68.12% 5.61% -
  Horiz. % 50.00% 45.41% 39.80% 36.73% 33.67% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 189.82 224.83 165.18 148.55 157.90 131.69 108.76 9.72%
  YoY % -15.57% 36.11% 11.19% -5.92% 19.90% 21.08% -
  Horiz. % 174.53% 206.72% 151.88% 136.59% 145.18% 121.08% 100.00%
EPS 11.40 17.28 10.61 9.61 10.10 8.58 7.69 6.78%
  YoY % -34.03% 62.87% 10.41% -4.85% 17.72% 11.57% -
  Horiz. % 148.24% 224.71% 137.97% 124.97% 131.34% 111.57% 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 0.9800 0.8898 0.7808 0.7208 0.6589 0.5916 0.5539 9.97%
  YoY % 10.14% 13.96% 8.32% 9.39% 11.38% 6.81% -
  Horiz. % 176.93% 160.64% 140.96% 130.13% 118.96% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.4900 0.4100 0.4500 0.4100 0.3400 1.1000 0.5800 -
P/RPS 0.26 0.18 0.27 0.28 0.21 0.24 0.15 9.59%
  YoY % 44.44% -33.33% -3.57% 33.33% -12.50% 60.00% -
  Horiz. % 173.33% 120.00% 180.00% 186.67% 140.00% 160.00% 100.00%
P/EPS 4.29 2.37 4.25 4.27 3.36 3.66 2.13 12.37%
  YoY % 81.01% -44.24% -0.47% 27.08% -8.20% 71.83% -
  Horiz. % 201.41% 111.27% 199.53% 200.47% 157.75% 171.83% 100.00%
EY 23.31 42.15 23.56 23.41 29.76 27.31 46.90 -10.99%
  YoY % -44.70% 78.90% 0.64% -21.34% 8.97% -41.77% -
  Horiz. % 49.70% 89.87% 50.23% 49.91% 63.45% 58.23% 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 0.50 0.46 0.58 0.57 0.52 0.53 0.30 8.88%
  YoY % 8.70% -20.69% 1.75% 9.62% -1.89% 76.67% -
  Horiz. % 166.67% 153.33% 193.33% 190.00% 173.33% 176.67% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 16/12/11 06/12/10 07/12/09 01/12/08 10/12/07 15/12/06 -
Price 0.4600 0.4100 0.4700 0.4100 0.3800 1.0700 0.6300 -
P/RPS 0.24 0.18 0.28 0.28 0.24 0.23 0.16 6.98%
  YoY % 33.33% -35.71% 0.00% 16.67% 4.35% 43.75% -
  Horiz. % 150.00% 112.50% 175.00% 175.00% 150.00% 143.75% 100.00%
P/EPS 4.03 2.37 4.43 4.27 3.75 3.56 2.32 9.63%
  YoY % 70.04% -46.50% 3.75% 13.87% 5.34% 53.45% -
  Horiz. % 173.71% 102.16% 190.95% 184.05% 161.64% 153.45% 100.00%
EY 24.82 42.15 22.55 23.41 26.63 28.07 43.17 -8.80%
  YoY % -41.12% 86.92% -3.67% -12.09% -5.13% -34.98% -
  Horiz. % 57.49% 97.64% 52.24% 54.23% 61.69% 65.02% 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 0.47 0.46 0.60 0.57 0.58 0.52 0.32 6.61%
  YoY % 2.17% -23.33% 5.26% -1.72% 11.54% 62.50% -
  Horiz. % 146.88% 143.75% 187.50% 178.12% 181.25% 162.50% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS