Highlights

[POHKONG] YoY Annualized Quarter Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -9.13%    YoY -     -33.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 689,188 775,812 720,500 778,920 922,584 677,804 609,568 2.07%
  YoY % -11.17% 7.68% -7.50% -15.57% 36.11% 11.19% -
  Horiz. % 113.06% 127.27% 118.20% 127.78% 151.35% 111.19% 100.00%
PBT 1,948 18,284 25,012 63,596 103,288 60,764 54,948 -42.67%
  YoY % -89.35% -26.90% -60.67% -38.43% 69.98% 10.58% -
  Horiz. % 3.55% 33.28% 45.52% 115.74% 187.97% 110.58% 100.00%
Tax -604 -5,936 -6,432 -16,736 -32,396 -17,224 -15,508 -41.76%
  YoY % 89.82% 7.71% 61.57% 48.34% -88.09% -11.07% -
  Horiz. % 3.89% 38.28% 41.48% 107.92% 208.90% 111.07% 100.00%
NP 1,344 12,348 18,580 46,860 70,892 43,540 39,440 -43.05%
  YoY % -89.12% -33.54% -60.35% -33.90% 62.82% 10.40% -
  Horiz. % 3.41% 31.31% 47.11% 118.81% 179.75% 110.40% 100.00%
NP to SH 1,344 12,348 18,580 46,860 70,892 43,540 39,440 -43.05%
  YoY % -89.12% -33.54% -60.35% -33.90% 62.82% 10.40% -
  Horiz. % 3.41% 31.31% 47.11% 118.81% 179.75% 110.40% 100.00%
Tax Rate 31.01 % 32.47 % 25.72 % 26.32 % 31.36 % 28.35 % 28.22 % 1.58%
  YoY % -4.50% 26.24% -2.28% -16.07% 10.62% 0.46% -
  Horiz. % 109.89% 115.06% 91.14% 93.27% 111.13% 100.46% 100.00%
Total Cost 687,844 763,464 701,920 732,060 851,692 634,264 570,128 3.18%
  YoY % -9.90% 8.77% -4.12% -14.05% 34.28% 11.25% -
  Horiz. % 120.65% 133.91% 123.12% 128.40% 149.39% 111.25% 100.00%
Net Worth 459,594 451,387 447,283 402,144 365,126 320,388 295,799 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.95% 123.44% 108.31% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 459,594 451,387 447,283 402,144 365,126 320,388 295,799 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.95% 123.44% 108.31% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,254 410,754 410,833 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.02% -0.12% -0.02% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.86% 99.98% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 0.20 % 1.59 % 2.58 % 6.02 % 7.68 % 6.42 % 6.47 % -43.96%
  YoY % -87.42% -38.37% -57.14% -21.61% 19.63% -0.77% -
  Horiz. % 3.09% 24.57% 39.88% 93.04% 118.70% 99.23% 100.00%
ROE 0.29 % 2.74 % 4.15 % 11.65 % 19.42 % 13.59 % 13.33 % -47.15%
  YoY % -89.42% -33.98% -64.38% -40.01% 42.90% 1.95% -
  Horiz. % 2.18% 20.56% 31.13% 87.40% 145.69% 101.95% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 167.95 189.06 175.58 189.82 224.88 165.01 148.37 2.09%
  YoY % -11.17% 7.68% -7.50% -15.59% 36.28% 11.22% -
  Horiz. % 113.20% 127.42% 118.34% 127.94% 151.57% 111.22% 100.00%
EPS 0.32 3.00 4.52 11.40 17.28 10.60 9.60 -43.26%
  YoY % -89.33% -33.63% -60.35% -34.03% 63.02% 10.42% -
  Horiz. % 3.33% 31.25% 47.08% 118.75% 180.00% 110.42% 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 1.1200 1.1000 1.0900 0.9800 0.8900 0.7800 0.7200 7.64%
  YoY % 1.82% 0.92% 11.22% 10.11% 14.10% 8.33% -
  Horiz. % 155.56% 152.78% 151.39% 136.11% 123.61% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 411,297
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 167.56 188.63 175.18 189.38 224.31 164.80 148.21 2.07%
  YoY % -11.17% 7.68% -7.50% -15.57% 36.11% 11.19% -
  Horiz. % 113.06% 127.27% 118.20% 127.78% 151.35% 111.19% 100.00%
EPS 0.33 3.00 4.52 11.39 17.24 10.59 9.59 -42.95%
  YoY % -89.00% -33.63% -60.32% -33.93% 62.80% 10.43% -
  Horiz. % 3.44% 31.28% 47.13% 118.77% 179.77% 110.43% 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 1.1174 1.0975 1.0875 0.9777 0.8877 0.7790 0.7192 7.62%
  YoY % 1.81% 0.92% 11.23% 10.14% 13.95% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.94% 123.43% 108.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4600 0.4400 0.4750 0.4900 0.4100 0.4500 0.4100 -
P/RPS 0.27 0.23 0.27 0.26 0.18 0.27 0.28 -0.60%
  YoY % 17.39% -14.81% 3.85% 44.44% -33.33% -3.57% -
  Horiz. % 96.43% 82.14% 96.43% 92.86% 64.29% 96.43% 100.00%
P/EPS 140.45 14.62 10.49 4.29 2.37 4.25 4.27 78.95%
  YoY % 860.67% 39.37% 144.52% 81.01% -44.24% -0.47% -
  Horiz. % 3,289.23% 342.39% 245.67% 100.47% 55.50% 99.53% 100.00%
EY 0.71 6.84 9.53 23.31 42.15 23.56 23.41 -44.14%
  YoY % -89.62% -28.23% -59.12% -44.70% 78.90% 0.64% -
  Horiz. % 3.03% 29.22% 40.71% 99.57% 180.05% 100.64% 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 0.41 0.40 0.44 0.50 0.46 0.58 0.57 -5.34%
  YoY % 2.50% -9.09% -12.00% 8.70% -20.69% 1.75% -
  Horiz. % 71.93% 70.18% 77.19% 87.72% 80.70% 101.75% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 15/12/14 19/12/13 18/12/12 16/12/11 06/12/10 07/12/09 -
Price 0.5600 0.3850 0.4650 0.4600 0.4100 0.4700 0.4100 -
P/RPS 0.33 0.20 0.26 0.24 0.18 0.28 0.28 2.77%
  YoY % 65.00% -23.08% 8.33% 33.33% -35.71% 0.00% -
  Horiz. % 117.86% 71.43% 92.86% 85.71% 64.29% 100.00% 100.00%
P/EPS 170.98 12.79 10.27 4.03 2.37 4.43 4.27 84.91%
  YoY % 1,236.83% 24.54% 154.84% 70.04% -46.50% 3.75% -
  Horiz. % 4,004.22% 299.53% 240.52% 94.38% 55.50% 103.75% 100.00%
EY 0.58 7.82 9.74 24.82 42.15 22.55 23.41 -45.99%
  YoY % -92.58% -19.71% -60.76% -41.12% 86.92% -3.67% -
  Horiz. % 2.48% 33.40% 41.61% 106.02% 180.05% 96.33% 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 0.35 0.43 0.47 0.46 0.60 0.57 -2.16%
  YoY % 42.86% -18.60% -8.51% 2.17% -23.33% 5.26% -
  Horiz. % 87.72% 61.40% 75.44% 82.46% 80.70% 105.26% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers