Highlights

[POHKONG] YoY Cumulative Quarter Result on 2008-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 01-Dec-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Oct-2008  [#1]
Profit Trend QoQ -     -63.87%    YoY -     17.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 230,646 169,451 152,392 161,982 135,102 111,575 96,581 15.61%
  YoY % 36.11% 11.19% -5.92% 19.90% 21.09% 15.52% -
  Horiz. % 238.81% 175.45% 157.79% 167.72% 139.88% 115.52% 100.00%
PBT 25,822 15,191 13,737 13,998 12,810 10,792 7,487 22.91%
  YoY % 69.98% 10.58% -1.86% 9.27% 18.70% 44.14% -
  Horiz. % 344.89% 202.90% 183.48% 186.96% 171.10% 144.14% 100.00%
Tax -8,099 -4,306 -3,877 -3,633 -3,974 -2,907 -1,559 31.59%
  YoY % -88.09% -11.07% -6.72% 8.58% -36.70% -86.47% -
  Horiz. % 519.50% 276.20% 248.69% 233.03% 254.91% 186.47% 100.00%
NP 17,723 10,885 9,860 10,365 8,836 7,885 5,928 20.01%
  YoY % 62.82% 10.40% -4.87% 17.30% 12.06% 33.01% -
  Horiz. % 298.97% 183.62% 166.33% 174.85% 149.06% 133.01% 100.00%
NP to SH 17,723 10,885 9,860 10,365 8,807 7,885 5,900 20.11%
  YoY % 62.82% 10.40% -4.87% 17.69% 11.69% 33.64% -
  Horiz. % 300.39% 184.49% 167.12% 175.68% 149.27% 133.64% 100.00%
Tax Rate 31.36 % 28.35 % 28.22 % 25.95 % 31.02 % 26.94 % 20.82 % 7.06%
  YoY % 10.62% 0.46% 8.75% -16.34% 15.14% 29.39% -
  Horiz. % 150.62% 136.17% 135.54% 124.64% 148.99% 129.39% 100.00%
Total Cost 212,923 158,566 142,532 151,617 126,266 103,690 90,653 15.29%
  YoY % 34.28% 11.25% -5.99% 20.08% 21.77% 14.38% -
  Horiz. % 234.88% 174.92% 157.23% 167.25% 139.28% 114.38% 100.00%
Net Worth 365,126 320,388 295,799 270,391 242,749 227,273 204,363 10.15%
  YoY % 13.96% 8.31% 9.40% 11.39% 6.81% 11.21% -
  Horiz. % 178.66% 156.77% 144.74% 132.31% 118.78% 111.21% 100.00%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 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
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 365,126 320,388 295,799 270,391 242,749 227,273 204,363 10.15%
  YoY % 13.96% 8.31% 9.40% 11.39% 6.81% 11.21% -
  Horiz. % 178.66% 156.77% 144.74% 132.31% 118.78% 111.21% 100.00%
NOSH 410,254 410,754 410,833 409,683 117,270 115,955 115,459 23.52%
  YoY % -0.12% -0.02% 0.28% 249.35% 1.13% 0.43% -
  Horiz. % 355.32% 355.76% 355.82% 354.83% 101.57% 100.43% 100.00%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 7.68 % 6.42 % 6.47 % 6.40 % 6.54 % 7.07 % 6.14 % 3.80%
  YoY % 19.63% -0.77% 1.09% -2.14% -7.50% 15.15% -
  Horiz. % 125.08% 104.56% 105.37% 104.23% 106.51% 115.15% 100.00%
ROE 4.85 % 3.40 % 3.33 % 3.83 % 3.63 % 3.47 % 2.89 % 9.01%
  YoY % 42.65% 2.10% -13.05% 5.51% 4.61% 20.07% -
  Horiz. % 167.82% 117.65% 115.22% 132.53% 125.61% 120.07% 100.00%
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 56.22 41.25 37.09 39.54 115.21 96.22 83.65 -6.41%
  YoY % 36.29% 11.22% -6.20% -65.68% 19.74% 15.03% -
  Horiz. % 67.21% 49.31% 44.34% 47.27% 137.73% 115.03% 100.00%
EPS 4.32 2.65 2.40 2.53 7.51 6.80 5.13 -2.82%
  YoY % 63.02% 10.42% -5.14% -66.31% 10.44% 32.55% -
  Horiz. % 84.21% 51.66% 46.78% 49.32% 146.39% 132.55% 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 0.8900 0.7800 0.7200 0.6600 2.0700 1.9600 1.7700 -10.82%
  YoY % 14.10% 8.33% 9.09% -68.12% 5.61% 10.73% -
  Horiz. % 50.28% 44.07% 40.68% 37.29% 116.95% 110.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 56.21 41.29 37.14 39.47 32.92 27.19 23.54 15.60%
  YoY % 36.13% 11.17% -5.90% 19.90% 21.07% 15.51% -
  Horiz. % 238.79% 175.40% 157.77% 167.67% 139.85% 115.51% 100.00%
EPS 4.32 2.65 2.40 2.53 2.15 1.92 1.44 20.08%
  YoY % 63.02% 10.42% -5.14% 17.67% 11.98% 33.33% -
  Horiz. % 300.00% 184.03% 166.67% 175.69% 149.31% 133.33% 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 0.8898 0.7808 0.7208 0.6589 0.5916 0.5539 0.4980 10.15%
  YoY % 13.96% 8.32% 9.39% 11.38% 6.81% 11.22% -
  Horiz. % 178.67% 156.79% 144.74% 132.31% 118.80% 111.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.4100 0.4500 0.4100 0.3400 1.1000 0.5800 0.5400 -
P/RPS 0.73 1.09 1.11 0.86 0.95 0.60 0.65 1.95%
  YoY % -33.03% -1.80% 29.07% -9.47% 58.33% -7.69% -
  Horiz. % 112.31% 167.69% 170.77% 132.31% 146.15% 92.31% 100.00%
P/EPS 9.49 16.98 17.08 13.44 14.65 8.53 10.57 -1.78%
  YoY % -44.11% -0.59% 27.08% -8.26% 71.75% -19.30% -
  Horiz. % 89.78% 160.64% 161.59% 127.15% 138.60% 80.70% 100.00%
EY 10.54 5.89 5.85 7.44 6.83 11.72 9.46 1.82%
  YoY % 78.95% 0.68% -21.37% 8.93% -41.72% 23.89% -
  Horiz. % 111.42% 62.26% 61.84% 78.65% 72.20% 123.89% 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 0.46 0.58 0.57 0.52 0.53 0.30 0.31 6.80%
  YoY % -20.69% 1.75% 9.62% -1.89% 76.67% -3.23% -
  Horiz. % 148.39% 187.10% 183.87% 167.74% 170.97% 96.77% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 16/12/11 06/12/10 07/12/09 01/12/08 10/12/07 15/12/06 12/12/05 -
Price 0.4100 0.4700 0.4100 0.3800 1.0700 0.6300 0.5200 -
P/RPS 0.73 1.14 1.11 0.96 0.93 0.65 0.62 2.76%
  YoY % -35.96% 2.70% 15.63% 3.23% 43.08% 4.84% -
  Horiz. % 117.74% 183.87% 179.03% 154.84% 150.00% 104.84% 100.00%
P/EPS 9.49 17.74 17.08 15.02 14.25 9.26 10.18 -1.16%
  YoY % -46.51% 3.86% 13.72% 5.40% 53.89% -9.04% -
  Horiz. % 93.22% 174.26% 167.78% 147.54% 139.98% 90.96% 100.00%
EY 10.54 5.64 5.85 6.66 7.02 10.79 9.83 1.17%
  YoY % 86.88% -3.59% -12.16% -5.13% -34.94% 9.77% -
  Horiz. % 107.22% 57.38% 59.51% 67.75% 71.41% 109.77% 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 0.46 0.60 0.57 0.58 0.52 0.32 0.29 7.99%
  YoY % -23.33% 5.26% -1.72% 11.54% 62.50% 10.34% -
  Horiz. % 158.62% 206.90% 196.55% 200.00% 179.31% 110.34% 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.
 


 

182  454  536  1124 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 SAPNRG 0.290.00 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.620.00 
 DGB-WB 0.020.00 
 ARMADA 0.4950.00 
 PRESBHD 0.455-0.03 
Partners & Brokers