Highlights

[POHKONG] YoY Cumulative Quarter Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     -56.99%    YoY -     62.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 193,953 180,125 194,730 230,646 169,451 152,392 161,982 3.05%
  YoY % 7.68% -7.50% -15.57% 36.11% 11.19% -5.92% -
  Horiz. % 119.74% 111.20% 120.22% 142.39% 104.61% 94.08% 100.00%
PBT 4,571 6,253 15,899 25,822 15,191 13,737 13,998 -17.01%
  YoY % -26.90% -60.67% -38.43% 69.98% 10.58% -1.86% -
  Horiz. % 32.65% 44.67% 113.58% 184.47% 108.52% 98.14% 100.00%
Tax -1,484 -1,608 -4,184 -8,099 -4,306 -3,877 -3,633 -13.86%
  YoY % 7.71% 61.57% 48.34% -88.09% -11.07% -6.72% -
  Horiz. % 40.85% 44.26% 115.17% 222.93% 118.52% 106.72% 100.00%
NP 3,087 4,645 11,715 17,723 10,885 9,860 10,365 -18.27%
  YoY % -33.54% -60.35% -33.90% 62.82% 10.40% -4.87% -
  Horiz. % 29.78% 44.81% 113.02% 170.99% 105.02% 95.13% 100.00%
NP to SH 3,087 4,645 11,715 17,723 10,885 9,860 10,365 -18.27%
  YoY % -33.54% -60.35% -33.90% 62.82% 10.40% -4.87% -
  Horiz. % 29.78% 44.81% 113.02% 170.99% 105.02% 95.13% 100.00%
Tax Rate 32.47 % 25.72 % 26.32 % 31.36 % 28.35 % 28.22 % 25.95 % 3.80%
  YoY % 26.24% -2.28% -16.07% 10.62% 0.46% 8.75% -
  Horiz. % 125.13% 99.11% 101.43% 120.85% 109.25% 108.75% 100.00%
Total Cost 190,866 175,480 183,015 212,923 158,566 142,532 151,617 3.91%
  YoY % 8.77% -4.12% -14.05% 34.28% 11.25% -5.99% -
  Horiz. % 125.89% 115.74% 120.71% 140.43% 104.58% 94.01% 100.00%
Net Worth 451,387 447,283 402,144 365,126 320,388 295,799 270,391 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.31% 9.40% -
  Horiz. % 166.94% 165.42% 148.73% 135.04% 118.49% 109.40% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 451,387 447,283 402,144 365,126 320,388 295,799 270,391 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.31% 9.40% -
  Horiz. % 166.94% 165.42% 148.73% 135.04% 118.49% 109.40% 100.00%
NOSH 410,352 410,352 410,352 410,254 410,754 410,833 409,683 0.03%
  YoY % 0.00% 0.00% 0.02% -0.12% -0.02% 0.28% -
  Horiz. % 100.16% 100.16% 100.16% 100.14% 100.26% 100.28% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 1.59 % 2.58 % 6.02 % 7.68 % 6.42 % 6.47 % 6.40 % -20.70%
  YoY % -38.37% -57.14% -21.61% 19.63% -0.77% 1.09% -
  Horiz. % 24.84% 40.31% 94.06% 120.00% 100.31% 101.09% 100.00%
ROE 0.68 % 1.04 % 2.91 % 4.85 % 3.40 % 3.33 % 3.83 % -25.02%
  YoY % -34.62% -64.26% -40.00% 42.65% 2.10% -13.05% -
  Horiz. % 17.75% 27.15% 75.98% 126.63% 88.77% 86.95% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 47.27 43.90 47.45 56.22 41.25 37.09 39.54 3.02%
  YoY % 7.68% -7.48% -15.60% 36.29% 11.22% -6.20% -
  Horiz. % 119.55% 111.03% 120.01% 142.19% 104.32% 93.80% 100.00%
EPS 0.75 1.13 2.85 4.32 2.65 2.40 2.53 -18.34%
  YoY % -33.63% -60.35% -34.03% 63.02% 10.42% -5.14% -
  Horiz. % 29.64% 44.66% 112.65% 170.75% 104.74% 94.86% 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 1.1000 1.0900 0.9800 0.8900 0.7800 0.7200 0.6600 8.88%
  YoY % 0.92% 11.22% 10.11% 14.10% 8.33% 9.09% -
  Horiz. % 166.67% 165.15% 148.48% 134.85% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 47.27 43.90 47.45 56.21 41.29 37.14 39.47 3.05%
  YoY % 7.68% -7.48% -15.58% 36.13% 11.17% -5.90% -
  Horiz. % 119.76% 111.22% 120.22% 142.41% 104.61% 94.10% 100.00%
EPS 0.75 1.13 2.85 4.32 2.65 2.40 2.53 -18.34%
  YoY % -33.63% -60.35% -34.03% 63.02% 10.42% -5.14% -
  Horiz. % 29.64% 44.66% 112.65% 170.75% 104.74% 94.86% 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 1.1000 1.0900 0.9800 0.8898 0.7808 0.7208 0.6589 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.32% 9.39% -
  Horiz. % 166.94% 165.43% 148.73% 135.04% 118.50% 109.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.4400 0.4750 0.4900 0.4100 0.4500 0.4100 0.3400 -
P/RPS 0.93 1.08 1.03 0.73 1.09 1.11 0.86 1.31%
  YoY % -13.89% 4.85% 41.10% -33.03% -1.80% 29.07% -
  Horiz. % 108.14% 125.58% 119.77% 84.88% 126.74% 129.07% 100.00%
P/EPS 58.49 41.96 17.16 9.49 16.98 17.08 13.44 27.76%
  YoY % 39.39% 144.52% 80.82% -44.11% -0.59% 27.08% -
  Horiz. % 435.19% 312.20% 127.68% 70.61% 126.34% 127.08% 100.00%
EY 1.71 2.38 5.83 10.54 5.89 5.85 7.44 -21.73%
  YoY % -28.15% -59.18% -44.69% 78.95% 0.68% -21.37% -
  Horiz. % 22.98% 31.99% 78.36% 141.67% 79.17% 78.63% 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 0.40 0.44 0.50 0.46 0.58 0.57 0.52 -4.28%
  YoY % -9.09% -12.00% 8.70% -20.69% 1.75% 9.62% -
  Horiz. % 76.92% 84.62% 96.15% 88.46% 111.54% 109.62% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 15/12/14 19/12/13 18/12/12 16/12/11 06/12/10 07/12/09 01/12/08 -
Price 0.3850 0.4650 0.4600 0.4100 0.4700 0.4100 0.3800 -
P/RPS 0.81 1.06 0.97 0.73 1.14 1.11 0.96 -2.79%
  YoY % -23.58% 9.28% 32.88% -35.96% 2.70% 15.63% -
  Horiz. % 84.38% 110.42% 101.04% 76.04% 118.75% 115.62% 100.00%
P/EPS 51.18 41.08 16.11 9.49 17.74 17.08 15.02 22.66%
  YoY % 24.59% 155.00% 69.76% -46.51% 3.86% 13.72% -
  Horiz. % 340.75% 273.50% 107.26% 63.18% 118.11% 113.72% 100.00%
EY 1.95 2.43 6.21 10.54 5.64 5.85 6.66 -18.50%
  YoY % -19.75% -60.87% -41.08% 86.88% -3.59% -12.16% -
  Horiz. % 29.28% 36.49% 93.24% 158.26% 84.68% 87.84% 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 0.35 0.43 0.47 0.46 0.60 0.57 0.58 -8.07%
  YoY % -18.60% -8.51% 2.17% -23.33% 5.26% -1.72% -
  Horiz. % 60.34% 74.14% 81.03% 79.31% 103.45% 98.28% 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
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers