Highlights

[POHKONG] YoY Cumulative Quarter Result on 2009-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 07-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     -65.34%    YoY -     -4.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 194,730 230,646 169,451 152,392 161,982 135,102 111,575 9.72%
  YoY % -15.57% 36.11% 11.19% -5.92% 19.90% 21.09% -
  Horiz. % 174.53% 206.72% 151.87% 136.58% 145.18% 121.09% 100.00%
PBT 15,899 25,822 15,191 13,737 13,998 12,810 10,792 6.66%
  YoY % -38.43% 69.98% 10.58% -1.86% 9.27% 18.70% -
  Horiz. % 147.32% 239.27% 140.76% 127.29% 129.71% 118.70% 100.00%
Tax -4,184 -8,099 -4,306 -3,877 -3,633 -3,974 -2,907 6.25%
  YoY % 48.34% -88.09% -11.07% -6.72% 8.58% -36.70% -
  Horiz. % 143.93% 278.60% 148.13% 133.37% 124.97% 136.70% 100.00%
NP 11,715 17,723 10,885 9,860 10,365 8,836 7,885 6.81%
  YoY % -33.90% 62.82% 10.40% -4.87% 17.30% 12.06% -
  Horiz. % 148.57% 224.77% 138.05% 125.05% 131.45% 112.06% 100.00%
NP to SH 11,715 17,723 10,885 9,860 10,365 8,807 7,885 6.81%
  YoY % -33.90% 62.82% 10.40% -4.87% 17.69% 11.69% -
  Horiz. % 148.57% 224.77% 138.05% 125.05% 131.45% 111.69% 100.00%
Tax Rate 26.32 % 31.36 % 28.35 % 28.22 % 25.95 % 31.02 % 26.94 % -0.39%
  YoY % -16.07% 10.62% 0.46% 8.75% -16.34% 15.14% -
  Horiz. % 97.70% 116.41% 105.23% 104.75% 96.33% 115.14% 100.00%
Total Cost 183,015 212,923 158,566 142,532 151,617 126,266 103,690 9.92%
  YoY % -14.05% 34.28% 11.25% -5.99% 20.08% 21.77% -
  Horiz. % 176.50% 205.35% 152.92% 137.46% 146.22% 121.77% 100.00%
Net Worth 402,144 365,126 320,388 295,799 270,391 242,749 227,273 9.97%
  YoY % 10.14% 13.96% 8.31% 9.40% 11.39% 6.81% -
  Horiz. % 176.94% 160.66% 140.97% 130.15% 118.97% 106.81% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 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
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 402,144 365,126 320,388 295,799 270,391 242,749 227,273 9.97%
  YoY % 10.14% 13.96% 8.31% 9.40% 11.39% 6.81% -
  Horiz. % 176.94% 160.66% 140.97% 130.15% 118.97% 106.81% 100.00%
NOSH 410,352 410,254 410,754 410,833 409,683 117,270 115,955 23.42%
  YoY % 0.02% -0.12% -0.02% 0.28% 249.35% 1.13% -
  Horiz. % 353.89% 353.80% 354.23% 354.30% 353.31% 101.13% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.02 % 7.68 % 6.42 % 6.47 % 6.40 % 6.54 % 7.07 % -2.64%
  YoY % -21.61% 19.63% -0.77% 1.09% -2.14% -7.50% -
  Horiz. % 85.15% 108.63% 90.81% 91.51% 90.52% 92.50% 100.00%
ROE 2.91 % 4.85 % 3.40 % 3.33 % 3.83 % 3.63 % 3.47 % -2.89%
  YoY % -40.00% 42.65% 2.10% -13.05% 5.51% 4.61% -
  Horiz. % 83.86% 139.77% 97.98% 95.97% 110.37% 104.61% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 47.45 56.22 41.25 37.09 39.54 115.21 96.22 -11.11%
  YoY % -15.60% 36.29% 11.22% -6.20% -65.68% 19.74% -
  Horiz. % 49.31% 58.43% 42.87% 38.55% 41.09% 119.74% 100.00%
EPS 2.85 4.32 2.65 2.40 2.53 7.51 6.80 -13.48%
  YoY % -34.03% 63.02% 10.42% -5.14% -66.31% 10.44% -
  Horiz. % 41.91% 63.53% 38.97% 35.29% 37.21% 110.44% 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 0.9800 0.8900 0.7800 0.7200 0.6600 2.0700 1.9600 -10.90%
  YoY % 10.11% 14.10% 8.33% 9.09% -68.12% 5.61% -
  Horiz. % 50.00% 45.41% 39.80% 36.73% 33.67% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 47.45 56.21 41.29 37.14 39.47 32.92 27.19 9.72%
  YoY % -15.58% 36.13% 11.17% -5.90% 19.90% 21.07% -
  Horiz. % 174.51% 206.73% 151.86% 136.59% 145.16% 121.07% 100.00%
EPS 2.85 4.32 2.65 2.40 2.53 2.15 1.92 6.80%
  YoY % -34.03% 63.02% 10.42% -5.14% 17.67% 11.98% -
  Horiz. % 148.44% 225.00% 138.02% 125.00% 131.77% 111.98% 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 0.9800 0.8898 0.7808 0.7208 0.6589 0.5916 0.5539 9.97%
  YoY % 10.14% 13.96% 8.32% 9.39% 11.38% 6.81% -
  Horiz. % 176.93% 160.64% 140.96% 130.13% 118.96% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.4900 0.4100 0.4500 0.4100 0.3400 1.1000 0.5800 -
P/RPS 1.03 0.73 1.09 1.11 0.86 0.95 0.60 9.42%
  YoY % 41.10% -33.03% -1.80% 29.07% -9.47% 58.33% -
  Horiz. % 171.67% 121.67% 181.67% 185.00% 143.33% 158.33% 100.00%
P/EPS 17.16 9.49 16.98 17.08 13.44 14.65 8.53 12.34%
  YoY % 80.82% -44.11% -0.59% 27.08% -8.26% 71.75% -
  Horiz. % 201.17% 111.25% 199.06% 200.23% 157.56% 171.75% 100.00%
EY 5.83 10.54 5.89 5.85 7.44 6.83 11.72 -10.98%
  YoY % -44.69% 78.95% 0.68% -21.37% 8.93% -41.72% -
  Horiz. % 49.74% 89.93% 50.26% 49.91% 63.48% 58.28% 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 0.46 0.58 0.57 0.52 0.53 0.30 8.88%
  YoY % 8.70% -20.69% 1.75% 9.62% -1.89% 76.67% -
  Horiz. % 166.67% 153.33% 193.33% 190.00% 173.33% 176.67% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 16/12/11 06/12/10 07/12/09 01/12/08 10/12/07 15/12/06 -
Price 0.4600 0.4100 0.4700 0.4100 0.3800 1.0700 0.6300 -
P/RPS 0.97 0.73 1.14 1.11 0.96 0.93 0.65 6.89%
  YoY % 32.88% -35.96% 2.70% 15.63% 3.23% 43.08% -
  Horiz. % 149.23% 112.31% 175.38% 170.77% 147.69% 143.08% 100.00%
P/EPS 16.11 9.49 17.74 17.08 15.02 14.25 9.26 9.66%
  YoY % 69.76% -46.51% 3.86% 13.72% 5.40% 53.89% -
  Horiz. % 173.97% 102.48% 191.58% 184.45% 162.20% 153.89% 100.00%
EY 6.21 10.54 5.64 5.85 6.66 7.02 10.79 -8.79%
  YoY % -41.08% 86.88% -3.59% -12.16% -5.13% -34.94% -
  Horiz. % 57.55% 97.68% 52.27% 54.22% 61.72% 65.06% 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 0.47 0.46 0.60 0.57 0.58 0.52 0.32 6.61%
  YoY % 2.17% -23.33% 5.26% -1.72% 11.54% 62.50% -
  Horiz. % 146.88% 143.75% 187.50% 178.12% 181.25% 162.50% 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.
 


 

165  155  434  1549 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.285+0.035 
 HSI-C7F 0.23-0.04 
 ALAM-WA 0.06+0.01 
 SAPNRG 0.2950.00 
 MTAG 0.575+0.005 
 HSI-C7J 0.125-0.02 
 FPGROUP 0.565+0.02 
 HSI-C7K 0.40-0.035 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers