Highlights

[POHKONG] YoY Cumulative Quarter Result on 2010-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend QoQ -     36.49%    YoY -     14.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 975,784 830,118 692,419 561,244 541,636 509,354 414,239 15.33%
  YoY % 17.55% 19.89% 23.37% 3.62% 6.34% 22.96% -
  Horiz. % 235.56% 200.40% 167.15% 135.49% 130.75% 122.96% 100.00%
PBT 40,575 70,949 57,672 44,799 38,558 39,956 25,365 8.14%
  YoY % -42.81% 23.02% 28.74% 16.19% -3.50% 57.52% -
  Horiz. % 159.96% 279.71% 227.37% 176.62% 152.01% 157.52% 100.00%
Tax -6,606 -19,383 -16,467 -12,282 -10,138 -11,190 -6,949 -0.84%
  YoY % 65.92% -17.71% -34.07% -21.15% 9.40% -61.03% -
  Horiz. % 95.06% 278.93% 236.97% 176.74% 145.89% 161.03% 100.00%
NP 33,969 51,566 41,205 32,517 28,420 28,766 18,416 10.73%
  YoY % -34.13% 25.15% 26.72% 14.42% -1.20% 56.20% -
  Horiz. % 184.45% 280.01% 223.75% 176.57% 154.32% 156.20% 100.00%
NP to SH 33,969 51,566 41,205 32,517 28,444 28,686 18,405 10.74%
  YoY % -34.13% 25.15% 26.72% 14.32% -0.84% 55.86% -
  Horiz. % 184.56% 280.17% 223.88% 176.67% 154.54% 155.86% 100.00%
Tax Rate 16.28 % 27.32 % 28.55 % 27.42 % 26.29 % 28.01 % 27.40 % -8.30%
  YoY % -40.41% -4.31% 4.12% 4.30% -6.14% 2.23% -
  Horiz. % 59.42% 99.71% 104.20% 100.07% 95.95% 102.23% 100.00%
Total Cost 941,815 778,552 651,214 528,727 513,216 480,588 395,823 15.53%
  YoY % 20.97% 19.55% 23.17% 3.02% 6.79% 21.41% -
  Horiz. % 237.94% 196.69% 164.52% 133.58% 129.66% 121.41% 100.00%
Net Worth 443,365 389,743 344,590 312,024 283,207 157,511 232,102 11.38%
  YoY % 13.76% 13.10% 10.44% 10.18% 79.80% -32.14% -
  Horiz. % 191.02% 167.92% 148.46% 134.43% 122.02% 67.86% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 5,747 6,153 5,743 5,747 5,746 3,445 5,178 1.75%
  YoY % -6.61% 7.15% -0.08% 0.03% 66.77% -33.46% -
  Horiz. % 110.98% 118.83% 110.90% 110.99% 110.96% 66.54% 100.00%
Div Payout % 16.92 % 11.93 % 13.94 % 17.68 % 20.20 % 12.01 % 28.14 % -8.12%
  YoY % 41.83% -14.42% -21.15% -12.48% 68.19% -57.32% -
  Horiz. % 60.13% 42.40% 49.54% 62.83% 71.78% 42.68% 100.00%
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 443,365 389,743 344,590 312,024 283,207 157,511 232,102 11.38%
  YoY % 13.76% 13.10% 10.44% 10.18% 79.80% -32.14% -
  Horiz. % 191.02% 167.92% 148.46% 134.43% 122.02% 67.86% 100.00%
NOSH 410,523 410,256 410,226 410,558 410,446 246,111 116,634 23.31%
  YoY % 0.07% 0.01% -0.08% 0.03% 66.77% 111.01% -
  Horiz. % 351.97% 351.75% 351.72% 352.01% 351.91% 211.01% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 3.48 % 6.21 % 5.95 % 5.79 % 5.25 % 5.65 % 4.45 % -4.01%
  YoY % -43.96% 4.37% 2.76% 10.29% -7.08% 26.97% -
  Horiz. % 78.20% 139.55% 133.71% 130.11% 117.98% 126.97% 100.00%
ROE 7.66 % 13.23 % 11.96 % 10.42 % 10.04 % 18.21 % 7.93 % -0.58%
  YoY % -42.10% 10.62% 14.78% 3.78% -44.87% 129.63% -
  Horiz. % 96.60% 166.83% 150.82% 131.40% 126.61% 229.63% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 237.69 202.34 168.79 136.70 131.96 206.96 355.16 -6.47%
  YoY % 17.47% 19.88% 23.47% 3.59% -36.24% -41.73% -
  Horiz. % 66.92% 56.97% 47.53% 38.49% 37.16% 58.27% 100.00%
EPS 8.28 12.57 10.04 7.92 6.93 6.99 15.78 -10.18%
  YoY % -34.13% 25.20% 26.77% 14.29% -0.86% -55.70% -
  Horiz. % 52.47% 79.66% 63.62% 50.19% 43.92% 44.30% 100.00%
DPS 1.40 1.50 1.40 1.40 1.40 1.40 4.44 -17.48%
  YoY % -6.67% 7.14% 0.00% 0.00% 0.00% -68.47% -
  Horiz. % 31.53% 33.78% 31.53% 31.53% 31.53% 31.53% 100.00%
NAPS 1.0800 0.9500 0.8400 0.7600 0.6900 0.6400 1.9900 -9.68%
  YoY % 13.68% 13.10% 10.53% 10.14% 7.81% -67.84% -
  Horiz. % 54.27% 47.74% 42.21% 38.19% 34.67% 32.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 237.79 202.29 168.74 136.77 131.99 124.13 100.95 15.33%
  YoY % 17.55% 19.88% 23.38% 3.62% 6.33% 22.96% -
  Horiz. % 235.55% 200.39% 167.15% 135.48% 130.75% 122.96% 100.00%
EPS 8.28 12.57 10.04 7.92 6.93 6.99 4.49 10.73%
  YoY % -34.13% 25.20% 26.77% 14.29% -0.86% 55.68% -
  Horiz. % 184.41% 279.96% 223.61% 176.39% 154.34% 155.68% 100.00%
DPS 1.40 1.50 1.40 1.40 1.40 0.84 1.26 1.77%
  YoY % -6.67% 7.14% 0.00% 0.00% 66.67% -33.33% -
  Horiz. % 111.11% 119.05% 111.11% 111.11% 111.11% 66.67% 100.00%
NAPS 1.0805 0.9498 0.8397 0.7604 0.6902 0.3838 0.5656 11.38%
  YoY % 13.76% 13.11% 10.43% 10.17% 79.83% -32.14% -
  Horiz. % 191.04% 167.93% 148.46% 134.44% 122.03% 67.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.4700 0.4800 0.4400 0.4000 0.4000 0.4400 0.8800 -
P/RPS 0.20 0.24 0.26 0.29 0.30 0.21 0.25 -3.65%
  YoY % -16.67% -7.69% -10.34% -3.33% 42.86% -16.00% -
  Horiz. % 80.00% 96.00% 104.00% 116.00% 120.00% 84.00% 100.00%
P/EPS 5.68 3.82 4.38 5.05 5.77 3.77 5.58 0.30%
  YoY % 48.69% -12.79% -13.27% -12.48% 53.05% -32.44% -
  Horiz. % 101.79% 68.46% 78.49% 90.50% 103.41% 67.56% 100.00%
EY 17.61 26.19 22.83 19.80 17.33 26.49 17.93 -0.30%
  YoY % -32.76% 14.72% 15.30% 14.25% -34.58% 47.74% -
  Horiz. % 98.22% 146.07% 127.33% 110.43% 96.65% 147.74% 100.00%
DY 2.98 3.13 3.18 3.50 3.50 3.18 5.05 -8.41%
  YoY % -4.79% -1.57% -9.14% 0.00% 10.06% -37.03% -
  Horiz. % 59.01% 61.98% 62.97% 69.31% 69.31% 62.97% 100.00%
P/NAPS 0.44 0.51 0.52 0.53 0.58 0.69 0.44 -
  YoY % -13.73% -1.92% -1.89% -8.62% -15.94% 56.82% -
  Horiz. % 100.00% 115.91% 118.18% 120.45% 131.82% 156.82% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 24/09/13 27/09/12 30/09/11 28/09/10 29/09/09 25/09/08 21/09/07 -
Price 0.4600 0.5200 0.4000 0.4100 0.4100 0.4100 0.8500 -
P/RPS 0.19 0.26 0.24 0.30 0.31 0.20 0.24 -3.82%
  YoY % -26.92% 8.33% -20.00% -3.23% 55.00% -16.67% -
  Horiz. % 79.17% 108.33% 100.00% 125.00% 129.17% 83.33% 100.00%
P/EPS 5.56 4.14 3.98 5.18 5.92 3.52 5.39 0.52%
  YoY % 34.30% 4.02% -23.17% -12.50% 68.18% -34.69% -
  Horiz. % 103.15% 76.81% 73.84% 96.10% 109.83% 65.31% 100.00%
EY 17.99 24.17 25.11 19.32 16.90 28.43 18.56 -0.52%
  YoY % -25.57% -3.74% 29.97% 14.32% -40.56% 53.18% -
  Horiz. % 96.93% 130.23% 135.29% 104.09% 91.06% 153.18% 100.00%
DY 3.04 2.88 3.50 3.41 3.41 3.41 5.22 -8.61%
  YoY % 5.56% -17.71% 2.64% 0.00% 0.00% -34.67% -
  Horiz. % 58.24% 55.17% 67.05% 65.33% 65.33% 65.33% 100.00%
P/NAPS 0.43 0.55 0.48 0.54 0.59 0.64 0.43 -
  YoY % -21.82% 14.58% -11.11% -8.47% -7.81% 48.84% -
  Horiz. % 100.00% 127.91% 111.63% 125.58% 137.21% 148.84% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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