Highlights

[POHKONG] YoY Annualized Quarter Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     72.05%    YoY -     62.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 775,812 720,500 778,920 922,584 677,804 609,568 647,928 3.05%
  YoY % 7.68% -7.50% -15.57% 36.11% 11.19% -5.92% -
  Horiz. % 119.74% 111.20% 120.22% 142.39% 104.61% 94.08% 100.00%
PBT 18,284 25,012 63,596 103,288 60,764 54,948 55,992 -17.01%
  YoY % -26.90% -60.67% -38.43% 69.98% 10.58% -1.86% -
  Horiz. % 32.65% 44.67% 113.58% 184.47% 108.52% 98.14% 100.00%
Tax -5,936 -6,432 -16,736 -32,396 -17,224 -15,508 -14,532 -13.86%
  YoY % 7.71% 61.57% 48.34% -88.09% -11.07% -6.72% -
  Horiz. % 40.85% 44.26% 115.17% 222.93% 118.52% 106.72% 100.00%
NP 12,348 18,580 46,860 70,892 43,540 39,440 41,460 -18.27%
  YoY % -33.54% -60.35% -33.90% 62.82% 10.40% -4.87% -
  Horiz. % 29.78% 44.81% 113.02% 170.99% 105.02% 95.13% 100.00%
NP to SH 12,348 18,580 46,860 70,892 43,540 39,440 41,460 -18.27%
  YoY % -33.54% -60.35% -33.90% 62.82% 10.40% -4.87% -
  Horiz. % 29.78% 44.81% 113.02% 170.99% 105.02% 95.13% 100.00%
Tax Rate 32.47 % 25.72 % 26.32 % 31.36 % 28.35 % 28.22 % 25.95 % 3.80%
  YoY % 26.24% -2.28% -16.07% 10.62% 0.46% 8.75% -
  Horiz. % 125.13% 99.11% 101.43% 120.85% 109.25% 108.75% 100.00%
Total Cost 763,464 701,920 732,060 851,692 634,264 570,128 606,468 3.91%
  YoY % 8.77% -4.12% -14.05% 34.28% 11.25% -5.99% -
  Horiz. % 125.89% 115.74% 120.71% 140.43% 104.58% 94.01% 100.00%
Net Worth 451,387 447,283 402,144 365,126 320,388 295,799 270,391 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.31% 9.40% -
  Horiz. % 166.94% 165.42% 148.73% 135.04% 118.49% 109.40% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 451,387 447,283 402,144 365,126 320,388 295,799 270,391 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.31% 9.40% -
  Horiz. % 166.94% 165.42% 148.73% 135.04% 118.49% 109.40% 100.00%
NOSH 410,352 410,352 410,352 410,254 410,754 410,833 409,683 0.03%
  YoY % 0.00% 0.00% 0.02% -0.12% -0.02% 0.28% -
  Horiz. % 100.16% 100.16% 100.16% 100.14% 100.26% 100.28% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 1.59 % 2.58 % 6.02 % 7.68 % 6.42 % 6.47 % 6.40 % -20.70%
  YoY % -38.37% -57.14% -21.61% 19.63% -0.77% 1.09% -
  Horiz. % 24.84% 40.31% 94.06% 120.00% 100.31% 101.09% 100.00%
ROE 2.74 % 4.15 % 11.65 % 19.42 % 13.59 % 13.33 % 15.33 % -24.94%
  YoY % -33.98% -64.38% -40.01% 42.90% 1.95% -13.05% -
  Horiz. % 17.87% 27.07% 75.99% 126.68% 88.65% 86.95% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 189.06 175.58 189.82 224.88 165.01 148.37 158.15 3.02%
  YoY % 7.68% -7.50% -15.59% 36.28% 11.22% -6.18% -
  Horiz. % 119.54% 111.02% 120.03% 142.19% 104.34% 93.82% 100.00%
EPS 3.00 4.52 11.40 17.28 10.60 9.60 10.12 -18.34%
  YoY % -33.63% -60.35% -34.03% 63.02% 10.42% -5.14% -
  Horiz. % 29.64% 44.66% 112.65% 170.75% 104.74% 94.86% 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 1.1000 1.0900 0.9800 0.8900 0.7800 0.7200 0.6600 8.88%
  YoY % 0.92% 11.22% 10.11% 14.10% 8.33% 9.09% -
  Horiz. % 166.67% 165.15% 148.48% 134.85% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 189.06 175.58 189.82 224.83 165.18 148.55 157.90 3.05%
  YoY % 7.68% -7.50% -15.57% 36.11% 11.19% -5.92% -
  Horiz. % 119.73% 111.20% 120.22% 142.39% 104.61% 94.08% 100.00%
EPS 3.00 4.52 11.40 17.28 10.61 9.61 10.10 -18.31%
  YoY % -33.63% -60.35% -34.03% 62.87% 10.41% -4.85% -
  Horiz. % 29.70% 44.75% 112.87% 171.09% 105.05% 95.15% 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 1.1000 1.0900 0.9800 0.8898 0.7808 0.7208 0.6589 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.32% 9.39% -
  Horiz. % 166.94% 165.43% 148.73% 135.04% 118.50% 109.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.4400 0.4750 0.4900 0.4100 0.4500 0.4100 0.3400 -
P/RPS 0.23 0.27 0.26 0.18 0.27 0.28 0.21 1.53%
  YoY % -14.81% 3.85% 44.44% -33.33% -3.57% 33.33% -
  Horiz. % 109.52% 128.57% 123.81% 85.71% 128.57% 133.33% 100.00%
P/EPS 14.62 10.49 4.29 2.37 4.25 4.27 3.36 27.76%
  YoY % 39.37% 144.52% 81.01% -44.24% -0.47% 27.08% -
  Horiz. % 435.12% 312.20% 127.68% 70.54% 126.49% 127.08% 100.00%
EY 6.84 9.53 23.31 42.15 23.56 23.41 29.76 -21.73%
  YoY % -28.23% -59.12% -44.70% 78.90% 0.64% -21.34% -
  Horiz. % 22.98% 32.02% 78.33% 141.63% 79.17% 78.66% 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 0.50 0.46 0.58 0.57 0.52 -4.28%
  YoY % -9.09% -12.00% 8.70% -20.69% 1.75% 9.62% -
  Horiz. % 76.92% 84.62% 96.15% 88.46% 111.54% 109.62% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 15/12/14 19/12/13 18/12/12 16/12/11 06/12/10 07/12/09 01/12/08 -
Price 0.3850 0.4650 0.4600 0.4100 0.4700 0.4100 0.3800 -
P/RPS 0.20 0.26 0.24 0.18 0.28 0.28 0.24 -2.99%
  YoY % -23.08% 8.33% 33.33% -35.71% 0.00% 16.67% -
  Horiz. % 83.33% 108.33% 100.00% 75.00% 116.67% 116.67% 100.00%
P/EPS 12.79 10.27 4.03 2.37 4.43 4.27 3.75 22.68%
  YoY % 24.54% 154.84% 70.04% -46.50% 3.75% 13.87% -
  Horiz. % 341.07% 273.87% 107.47% 63.20% 118.13% 113.87% 100.00%
EY 7.82 9.74 24.82 42.15 22.55 23.41 26.63 -18.46%
  YoY % -19.71% -60.76% -41.12% 86.92% -3.67% -12.09% -
  Horiz. % 29.37% 36.58% 93.20% 158.28% 84.68% 87.91% 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 0.35 0.43 0.47 0.46 0.60 0.57 0.58 -8.07%
  YoY % -18.60% -8.51% 2.17% -23.33% 5.26% -1.72% -
  Horiz. % 60.34% 74.14% 81.03% 79.31% 103.45% 98.28% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers