Highlights

[POHKONG] YoY Cumulative Quarter Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -77.28%    YoY -     -33.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 172,297 193,953 180,125 194,730 230,646 169,451 152,392 2.07%
  YoY % -11.17% 7.68% -7.50% -15.57% 36.11% 11.19% -
  Horiz. % 113.06% 127.27% 118.20% 127.78% 151.35% 111.19% 100.00%
PBT 487 4,571 6,253 15,899 25,822 15,191 13,737 -42.67%
  YoY % -89.35% -26.90% -60.67% -38.43% 69.98% 10.58% -
  Horiz. % 3.55% 33.28% 45.52% 115.74% 187.97% 110.58% 100.00%
Tax -151 -1,484 -1,608 -4,184 -8,099 -4,306 -3,877 -41.76%
  YoY % 89.82% 7.71% 61.57% 48.34% -88.09% -11.07% -
  Horiz. % 3.89% 38.28% 41.48% 107.92% 208.90% 111.07% 100.00%
NP 336 3,087 4,645 11,715 17,723 10,885 9,860 -43.05%
  YoY % -89.12% -33.54% -60.35% -33.90% 62.82% 10.40% -
  Horiz. % 3.41% 31.31% 47.11% 118.81% 179.75% 110.40% 100.00%
NP to SH 336 3,087 4,645 11,715 17,723 10,885 9,860 -43.05%
  YoY % -89.12% -33.54% -60.35% -33.90% 62.82% 10.40% -
  Horiz. % 3.41% 31.31% 47.11% 118.81% 179.75% 110.40% 100.00%
Tax Rate 31.01 % 32.47 % 25.72 % 26.32 % 31.36 % 28.35 % 28.22 % 1.58%
  YoY % -4.50% 26.24% -2.28% -16.07% 10.62% 0.46% -
  Horiz. % 109.89% 115.06% 91.14% 93.27% 111.13% 100.46% 100.00%
Total Cost 171,961 190,866 175,480 183,015 212,923 158,566 142,532 3.18%
  YoY % -9.90% 8.77% -4.12% -14.05% 34.28% 11.25% -
  Horiz. % 120.65% 133.91% 123.12% 128.40% 149.39% 111.25% 100.00%
Net Worth 459,594 451,387 447,283 402,144 365,126 320,388 295,799 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.95% 123.44% 108.31% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 459,594 451,387 447,283 402,144 365,126 320,388 295,799 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.95% 123.44% 108.31% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,254 410,754 410,833 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.02% -0.12% -0.02% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.86% 99.98% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 0.20 % 1.59 % 2.58 % 6.02 % 7.68 % 6.42 % 6.47 % -43.96%
  YoY % -87.42% -38.37% -57.14% -21.61% 19.63% -0.77% -
  Horiz. % 3.09% 24.57% 39.88% 93.04% 118.70% 99.23% 100.00%
ROE 0.07 % 0.68 % 1.04 % 2.91 % 4.85 % 3.40 % 3.33 % -47.45%
  YoY % -89.71% -34.62% -64.26% -40.00% 42.65% 2.10% -
  Horiz. % 2.10% 20.42% 31.23% 87.39% 145.65% 102.10% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 41.99 47.27 43.90 47.45 56.22 41.25 37.09 2.09%
  YoY % -11.17% 7.68% -7.48% -15.60% 36.29% 11.22% -
  Horiz. % 113.21% 127.45% 118.36% 127.93% 151.58% 111.22% 100.00%
EPS 0.08 0.75 1.13 2.85 4.32 2.65 2.40 -43.26%
  YoY % -89.33% -33.63% -60.35% -34.03% 63.02% 10.42% -
  Horiz. % 3.33% 31.25% 47.08% 118.75% 180.00% 110.42% 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 1.1200 1.1000 1.0900 0.9800 0.8900 0.7800 0.7200 7.64%
  YoY % 1.82% 0.92% 11.22% 10.11% 14.10% 8.33% -
  Horiz. % 155.56% 152.78% 151.39% 136.11% 123.61% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 41.99 47.27 43.90 47.45 56.21 41.29 37.14 2.07%
  YoY % -11.17% 7.68% -7.48% -15.58% 36.13% 11.17% -
  Horiz. % 113.06% 127.28% 118.20% 127.76% 151.35% 111.17% 100.00%
EPS 0.08 0.75 1.13 2.85 4.32 2.65 2.40 -43.26%
  YoY % -89.33% -33.63% -60.35% -34.03% 63.02% 10.42% -
  Horiz. % 3.33% 31.25% 47.08% 118.75% 180.00% 110.42% 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 1.1200 1.1000 1.0900 0.9800 0.8898 0.7808 0.7208 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.32% -
  Horiz. % 155.38% 152.61% 151.22% 135.96% 123.45% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4600 0.4400 0.4750 0.4900 0.4100 0.4500 0.4100 -
P/RPS 1.10 0.93 1.08 1.03 0.73 1.09 1.11 -0.15%
  YoY % 18.28% -13.89% 4.85% 41.10% -33.03% -1.80% -
  Horiz. % 99.10% 83.78% 97.30% 92.79% 65.77% 98.20% 100.00%
P/EPS 561.79 58.49 41.96 17.16 9.49 16.98 17.08 78.95%
  YoY % 860.49% 39.39% 144.52% 80.82% -44.11% -0.59% -
  Horiz. % 3,289.17% 342.45% 245.67% 100.47% 55.56% 99.41% 100.00%
EY 0.18 1.71 2.38 5.83 10.54 5.89 5.85 -44.01%
  YoY % -89.47% -28.15% -59.18% -44.69% 78.95% 0.68% -
  Horiz. % 3.08% 29.23% 40.68% 99.66% 180.17% 100.68% 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 0.41 0.40 0.44 0.50 0.46 0.58 0.57 -5.34%
  YoY % 2.50% -9.09% -12.00% 8.70% -20.69% 1.75% -
  Horiz. % 71.93% 70.18% 77.19% 87.72% 80.70% 101.75% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 15/12/14 19/12/13 18/12/12 16/12/11 06/12/10 07/12/09 -
Price 0.5600 0.3850 0.4650 0.4600 0.4100 0.4700 0.4100 -
P/RPS 1.33 0.81 1.06 0.97 0.73 1.14 1.11 3.06%
  YoY % 64.20% -23.58% 9.28% 32.88% -35.96% 2.70% -
  Horiz. % 119.82% 72.97% 95.50% 87.39% 65.77% 102.70% 100.00%
P/EPS 683.92 51.18 41.08 16.11 9.49 17.74 17.08 84.91%
  YoY % 1,236.30% 24.59% 155.00% 69.76% -46.51% 3.86% -
  Horiz. % 4,004.22% 299.65% 240.52% 94.32% 55.56% 103.86% 100.00%
EY 0.15 1.95 2.43 6.21 10.54 5.64 5.85 -45.68%
  YoY % -92.31% -19.75% -60.87% -41.08% 86.88% -3.59% -
  Horiz. % 2.56% 33.33% 41.54% 106.15% 180.17% 96.41% 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 0.35 0.43 0.47 0.46 0.60 0.57 -2.16%
  YoY % 42.86% -18.60% -8.51% 2.17% -23.33% 5.26% -
  Horiz. % 87.72% 61.40% 75.44% 82.46% 80.70% 105.26% 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.
 


 

236  286  470  1297 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.135-0.005 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 EDUSPEC 0.025-0.005 
 GAMUDA 3.67-0.31 
 ANZO 0.0250.00 
 ASB 0.14-0.015 
 PWRWELL 0.37-0.005 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers