Highlights

[POHKONG] YoY Cumulative Quarter Result on 2011-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     87.50%    YoY -     17.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 407,039 392,606 433,059 339,935 296,599 296,224 261,411 7.65%
  YoY % 3.68% -9.34% 27.39% 14.61% 0.13% 13.32% -
  Horiz. % 155.71% 150.19% 165.66% 130.04% 113.46% 113.32% 100.00%
PBT 7,870 28,213 43,540 29,412 25,041 20,150 20,769 -14.92%
  YoY % -72.11% -35.20% 48.03% 17.46% 24.27% -2.98% -
  Horiz. % 37.89% 135.84% 209.64% 141.61% 120.57% 97.02% 100.00%
Tax -1,933 -7,398 -13,386 -9,003 -7,687 -5,237 -6,955 -19.20%
  YoY % 73.87% 44.73% -48.68% -17.12% -46.78% 24.70% -
  Horiz. % 27.79% 106.37% 192.47% 129.45% 110.52% 75.30% 100.00%
NP 5,937 20,815 30,154 20,409 17,354 14,913 13,814 -13.12%
  YoY % -71.48% -30.97% 47.75% 17.60% 16.37% 7.96% -
  Horiz. % 42.98% 150.68% 218.29% 147.74% 125.63% 107.96% 100.00%
NP to SH 5,937 20,815 30,154 20,409 17,354 14,913 13,750 -13.05%
  YoY % -71.48% -30.97% 47.75% 17.60% 16.37% 8.46% -
  Horiz. % 43.18% 151.38% 219.30% 148.43% 126.21% 108.46% 100.00%
Tax Rate 24.56 % 26.22 % 30.74 % 30.61 % 30.70 % 25.99 % 33.49 % -5.03%
  YoY % -6.33% -14.70% 0.42% -0.29% 18.12% -22.39% -
  Horiz. % 73.34% 78.29% 91.79% 91.40% 91.67% 77.61% 100.00%
Total Cost 401,102 371,791 402,905 319,526 279,245 281,311 247,597 8.36%
  YoY % 7.88% -7.72% 26.09% 14.42% -0.73% 13.62% -
  Horiz. % 162.00% 150.16% 162.73% 129.05% 112.78% 113.62% 100.00%
Net Worth 443,180 406,248 369,316 324,408 295,387 271,145 242,647 10.55%
  YoY % 9.09% 10.00% 13.84% 9.82% 8.94% 11.74% -
  Horiz. % 182.64% 167.42% 152.20% 133.70% 121.74% 111.74% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 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
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 443,180 406,248 369,316 324,408 295,387 271,145 242,647 10.55%
  YoY % 9.09% 10.00% 13.84% 9.82% 8.94% 11.74% -
  Horiz. % 182.64% 167.42% 152.20% 133.70% 121.74% 111.74% 100.00%
NOSH 410,352 410,352 410,352 410,643 410,260 410,826 117,220 23.20%
  YoY % 0.00% 0.00% -0.07% 0.09% -0.14% 250.47% -
  Horiz. % 350.07% 350.07% 350.07% 350.32% 349.99% 350.47% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 1.46 % 5.30 % 6.96 % 6.00 % 5.85 % 5.03 % 5.28 % -19.27%
  YoY % -72.45% -23.85% 16.00% 2.56% 16.30% -4.73% -
  Horiz. % 27.65% 100.38% 131.82% 113.64% 110.80% 95.27% 100.00%
ROE 1.34 % 5.12 % 8.16 % 6.29 % 5.88 % 5.50 % 5.67 % -21.35%
  YoY % -73.83% -37.25% 29.73% 6.97% 6.91% -3.00% -
  Horiz. % 23.63% 90.30% 143.92% 110.93% 103.70% 97.00% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 99.19 95.68 105.53 82.78 72.30 72.10 223.01 -12.62%
  YoY % 3.67% -9.33% 27.48% 14.50% 0.28% -67.67% -
  Horiz. % 44.48% 42.90% 47.32% 37.12% 32.42% 32.33% 100.00%
EPS 1.45 5.07 7.35 4.97 4.23 3.63 11.73 -29.40%
  YoY % -71.40% -31.02% 47.89% 17.49% 16.53% -69.05% -
  Horiz. % 12.36% 43.22% 62.66% 42.37% 36.06% 30.95% 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 1.0800 0.9900 0.9000 0.7900 0.7200 0.6600 2.0700 -10.27%
  YoY % 9.09% 10.00% 13.92% 9.72% 9.09% -68.12% -
  Horiz. % 52.17% 47.83% 43.48% 38.16% 34.78% 31.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 99.19 95.68 105.53 82.84 72.28 72.19 63.70 7.65%
  YoY % 3.67% -9.33% 27.39% 14.61% 0.12% 13.33% -
  Horiz. % 155.71% 150.20% 165.67% 130.05% 113.47% 113.33% 100.00%
EPS 1.45 5.07 7.35 4.97 4.23 3.63 3.35 -13.02%
  YoY % -71.40% -31.02% 47.89% 17.49% 16.53% 8.36% -
  Horiz. % 43.28% 151.34% 219.40% 148.36% 126.27% 108.36% 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 1.0800 0.9900 0.9000 0.7906 0.7198 0.6608 0.5913 10.55%
  YoY % 9.09% 10.00% 13.84% 9.84% 8.93% 11.75% -
  Horiz. % 182.65% 167.43% 152.21% 133.71% 121.73% 111.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.4800 0.4700 0.4900 0.4900 0.4100 0.3700 1.0600 -
P/RPS 0.48 0.49 0.46 0.59 0.57 0.51 0.48 -
  YoY % -2.04% 6.52% -22.03% 3.51% 11.76% 6.25% -
  Horiz. % 100.00% 102.08% 95.83% 122.92% 118.75% 106.25% 100.00%
P/EPS 33.18 9.27 6.67 9.86 9.69 10.19 9.04 24.17%
  YoY % 257.93% 38.98% -32.35% 1.75% -4.91% 12.72% -
  Horiz. % 367.04% 102.54% 73.78% 109.07% 107.19% 112.72% 100.00%
EY 3.01 10.79 15.00 10.14 10.32 9.81 11.07 -19.50%
  YoY % -72.10% -28.07% 47.93% -1.74% 5.20% -11.38% -
  Horiz. % 27.19% 97.47% 135.50% 91.60% 93.22% 88.62% 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 0.44 0.47 0.54 0.62 0.57 0.56 0.51 -2.43%
  YoY % -6.38% -12.96% -12.90% 8.77% 1.79% 9.80% -
  Horiz. % 86.27% 92.16% 105.88% 121.57% 111.76% 109.80% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 27/03/08 -
Price 0.4850 0.4600 0.5600 0.4400 0.3900 0.3700 0.5200 -
P/RPS 0.49 0.48 0.53 0.53 0.54 0.51 0.23 13.42%
  YoY % 2.08% -9.43% 0.00% -1.85% 5.88% 121.74% -
  Horiz. % 213.04% 208.70% 230.43% 230.43% 234.78% 221.74% 100.00%
P/EPS 33.52 9.07 7.62 8.85 9.22 10.19 4.43 40.07%
  YoY % 269.57% 19.03% -13.90% -4.01% -9.52% 130.02% -
  Horiz. % 756.66% 204.74% 172.01% 199.77% 208.13% 230.02% 100.00%
EY 2.98 11.03 13.12 11.30 10.85 9.81 22.56 -28.61%
  YoY % -72.98% -15.93% 16.11% 4.15% 10.60% -56.52% -
  Horiz. % 13.21% 48.89% 58.16% 50.09% 48.09% 43.48% 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 0.46 0.62 0.56 0.54 0.56 0.25 10.28%
  YoY % -2.17% -25.81% 10.71% 3.70% -3.57% 124.00% -
  Horiz. % 180.00% 184.00% 248.00% 224.00% 216.00% 224.00% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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