Highlights

[POHKONG] YoY Cumulative Quarter Result on 2011-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 30-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     39.88%    YoY -     26.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 798,397 975,784 830,118 692,419 561,244 541,636 509,354 7.78%
  YoY % -18.18% 17.55% 19.89% 23.37% 3.62% 6.34% -
  Horiz. % 156.75% 191.57% 162.97% 135.94% 110.19% 106.34% 100.00%
PBT 21,867 40,575 70,949 57,672 44,799 38,558 39,956 -9.55%
  YoY % -46.11% -42.81% 23.02% 28.74% 16.19% -3.50% -
  Horiz. % 54.73% 101.55% 177.57% 144.34% 112.12% 96.50% 100.00%
Tax -8,557 -6,606 -19,383 -16,467 -12,282 -10,138 -11,190 -4.37%
  YoY % -29.53% 65.92% -17.71% -34.07% -21.15% 9.40% -
  Horiz. % 76.47% 59.03% 173.22% 147.16% 109.76% 90.60% 100.00%
NP 13,310 33,969 51,566 41,205 32,517 28,420 28,766 -12.05%
  YoY % -60.82% -34.13% 25.15% 26.72% 14.42% -1.20% -
  Horiz. % 46.27% 118.09% 179.26% 143.24% 113.04% 98.80% 100.00%
NP to SH 13,310 33,969 51,566 41,205 32,517 28,444 28,686 -12.01%
  YoY % -60.82% -34.13% 25.15% 26.72% 14.32% -0.84% -
  Horiz. % 46.40% 118.42% 179.76% 143.64% 113.35% 99.16% 100.00%
Tax Rate 39.13 % 16.28 % 27.32 % 28.55 % 27.42 % 26.29 % 28.01 % 5.73%
  YoY % 140.36% -40.41% -4.31% 4.12% 4.30% -6.14% -
  Horiz. % 139.70% 58.12% 97.54% 101.93% 97.89% 93.86% 100.00%
Total Cost 785,087 941,815 778,552 651,214 528,727 513,216 480,588 8.52%
  YoY % -16.64% 20.97% 19.55% 23.17% 3.02% 6.79% -
  Horiz. % 163.36% 195.97% 162.00% 135.50% 110.02% 106.79% 100.00%
Net Worth 447,722 443,365 389,743 344,590 312,024 283,207 157,511 19.01%
  YoY % 0.98% 13.76% 13.10% 10.44% 10.18% 79.80% -
  Horiz. % 284.25% 281.48% 247.44% 218.77% 198.10% 179.80% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 41 5,747 6,153 5,743 5,747 5,746 3,445 -52.19%
  YoY % -99.29% -6.61% 7.15% -0.08% 0.03% 66.77% -
  Horiz. % 1.19% 166.80% 178.60% 166.68% 166.82% 166.77% 100.00%
Div Payout % 0.31 % 16.92 % 11.93 % 13.94 % 17.68 % 20.20 % 12.01 % -45.62%
  YoY % -98.17% 41.83% -14.42% -21.15% -12.48% 68.19% -
  Horiz. % 2.58% 140.88% 99.33% 116.07% 147.21% 168.19% 100.00%
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 447,722 443,365 389,743 344,590 312,024 283,207 157,511 19.01%
  YoY % 0.98% 13.76% 13.10% 10.44% 10.18% 79.80% -
  Horiz. % 284.25% 281.48% 247.44% 218.77% 198.10% 179.80% 100.00%
NOSH 410,754 410,523 410,256 410,226 410,558 410,446 246,111 8.91%
  YoY % 0.06% 0.07% 0.01% -0.08% 0.03% 66.77% -
  Horiz. % 166.90% 166.80% 166.70% 166.68% 166.82% 166.77% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 1.67 % 3.48 % 6.21 % 5.95 % 5.79 % 5.25 % 5.65 % -18.38%
  YoY % -52.01% -43.96% 4.37% 2.76% 10.29% -7.08% -
  Horiz. % 29.56% 61.59% 109.91% 105.31% 102.48% 92.92% 100.00%
ROE 2.97 % 7.66 % 13.23 % 11.96 % 10.42 % 10.04 % 18.21 % -26.07%
  YoY % -61.23% -42.10% 10.62% 14.78% 3.78% -44.87% -
  Horiz. % 16.31% 42.06% 72.65% 65.68% 57.22% 55.13% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 194.37 237.69 202.34 168.79 136.70 131.96 206.96 -1.04%
  YoY % -18.23% 17.47% 19.88% 23.47% 3.59% -36.24% -
  Horiz. % 93.92% 114.85% 97.77% 81.56% 66.05% 63.76% 100.00%
EPS 3.24 8.28 12.57 10.04 7.92 6.93 6.99 -12.02%
  YoY % -60.87% -34.13% 25.20% 26.77% 14.29% -0.86% -
  Horiz. % 46.35% 118.45% 179.83% 143.63% 113.30% 99.14% 100.00%
DPS 0.01 1.40 1.50 1.40 1.40 1.40 1.40 -56.10%
  YoY % -99.29% -6.67% 7.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.71% 100.00% 107.14% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0900 1.0800 0.9500 0.8400 0.7600 0.6900 0.6400 9.28%
  YoY % 0.93% 13.68% 13.10% 10.53% 10.14% 7.81% -
  Horiz. % 170.31% 168.75% 148.44% 131.25% 118.75% 107.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 194.56 237.79 202.29 168.74 136.77 131.99 124.13 7.77%
  YoY % -18.18% 17.55% 19.88% 23.38% 3.62% 6.33% -
  Horiz. % 156.74% 191.57% 162.97% 135.94% 110.18% 106.33% 100.00%
EPS 3.24 8.28 12.57 10.04 7.92 6.93 6.99 -12.02%
  YoY % -60.87% -34.13% 25.20% 26.77% 14.29% -0.86% -
  Horiz. % 46.35% 118.45% 179.83% 143.63% 113.30% 99.14% 100.00%
DPS 0.01 1.40 1.50 1.40 1.40 1.40 0.84 -52.20%
  YoY % -99.29% -6.67% 7.14% 0.00% 0.00% 66.67% -
  Horiz. % 1.19% 166.67% 178.57% 166.67% 166.67% 166.67% 100.00%
NAPS 1.0911 1.0805 0.9498 0.8397 0.7604 0.6902 0.3838 19.01%
  YoY % 0.98% 13.76% 13.11% 10.43% 10.17% 79.83% -
  Horiz. % 284.29% 281.53% 247.47% 218.79% 198.12% 179.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.4800 0.4700 0.4800 0.4400 0.4000 0.4000 0.4400 -
P/RPS 0.25 0.20 0.24 0.26 0.29 0.30 0.21 2.95%
  YoY % 25.00% -16.67% -7.69% -10.34% -3.33% 42.86% -
  Horiz. % 119.05% 95.24% 114.29% 123.81% 138.10% 142.86% 100.00%
P/EPS 14.81 5.68 3.82 4.38 5.05 5.77 3.77 25.60%
  YoY % 160.74% 48.69% -12.79% -13.27% -12.48% 53.05% -
  Horiz. % 392.84% 150.66% 101.33% 116.18% 133.95% 153.05% 100.00%
EY 6.75 17.61 26.19 22.83 19.80 17.33 26.49 -20.37%
  YoY % -61.67% -32.76% 14.72% 15.30% 14.25% -34.58% -
  Horiz. % 25.48% 66.48% 98.87% 86.18% 74.75% 65.42% 100.00%
DY 0.02 2.98 3.13 3.18 3.50 3.50 3.18 -57.02%
  YoY % -99.33% -4.79% -1.57% -9.14% 0.00% 10.06% -
  Horiz. % 0.63% 93.71% 98.43% 100.00% 110.06% 110.06% 100.00%
P/NAPS 0.44 0.44 0.51 0.52 0.53 0.58 0.69 -7.22%
  YoY % 0.00% -13.73% -1.92% -1.89% -8.62% -15.94% -
  Horiz. % 63.77% 63.77% 73.91% 75.36% 76.81% 84.06% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 22/09/14 24/09/13 27/09/12 30/09/11 28/09/10 29/09/09 25/09/08 -
Price 0.4700 0.4600 0.5200 0.4000 0.4100 0.4100 0.4100 -
P/RPS 0.24 0.19 0.26 0.24 0.30 0.31 0.20 3.08%
  YoY % 26.32% -26.92% 8.33% -20.00% -3.23% 55.00% -
  Horiz. % 120.00% 95.00% 130.00% 120.00% 150.00% 155.00% 100.00%
P/EPS 14.50 5.56 4.14 3.98 5.18 5.92 3.52 26.60%
  YoY % 160.79% 34.30% 4.02% -23.17% -12.50% 68.18% -
  Horiz. % 411.93% 157.95% 117.61% 113.07% 147.16% 168.18% 100.00%
EY 6.89 17.99 24.17 25.11 19.32 16.90 28.43 -21.03%
  YoY % -61.70% -25.57% -3.74% 29.97% 14.32% -40.56% -
  Horiz. % 24.23% 63.28% 85.02% 88.32% 67.96% 59.44% 100.00%
DY 0.02 3.04 2.88 3.50 3.41 3.41 3.41 -57.52%
  YoY % -99.34% 5.56% -17.71% 2.64% 0.00% 0.00% -
  Horiz. % 0.59% 89.15% 84.46% 102.64% 100.00% 100.00% 100.00%
P/NAPS 0.43 0.43 0.55 0.48 0.54 0.59 0.64 -6.41%
  YoY % 0.00% -21.82% 14.58% -11.11% -8.47% -7.81% -
  Horiz. % 67.19% 67.19% 85.94% 75.00% 84.38% 92.19% 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
 
 

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