Highlights

[POHKONG] YoY Quarter Result on 2012-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -29.86%    YoY -     30.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 216,454 226,914 197,876 202,413 170,484 144,207 134,242 8.28%
  YoY % -4.61% 14.67% -2.24% 18.73% 18.22% 7.42% -
  Horiz. % 161.24% 169.03% 147.40% 150.78% 127.00% 107.42% 100.00%
PBT 10,090 1,617 12,314 17,718 14,221 11,304 6,152 8.59%
  YoY % 524.00% -86.87% -30.50% 24.59% 25.81% 83.75% -
  Horiz. % 164.01% 26.28% 200.16% 288.00% 231.16% 183.75% 100.00%
Tax -2,384 -325 -3,214 -5,287 -4,697 -3,810 -1,604 6.82%
  YoY % -633.54% 89.89% 39.21% -12.56% -23.28% -137.53% -
  Horiz. % 148.63% 20.26% 200.37% 329.61% 292.83% 237.53% 100.00%
NP 7,706 1,292 9,100 12,431 9,524 7,494 4,548 9.18%
  YoY % 496.44% -85.80% -26.80% 30.52% 27.09% 64.78% -
  Horiz. % 169.44% 28.41% 200.09% 273.33% 209.41% 164.78% 100.00%
NP to SH 7,706 1,292 9,100 12,431 9,524 7,494 4,548 9.18%
  YoY % 496.44% -85.80% -26.80% 30.52% 27.09% 64.78% -
  Horiz. % 169.44% 28.41% 200.09% 273.33% 209.41% 164.78% 100.00%
Tax Rate 23.63 % 20.10 % 26.10 % 29.84 % 33.03 % 33.70 % 26.07 % -1.62%
  YoY % 17.56% -22.99% -12.53% -9.66% -1.99% 29.27% -
  Horiz. % 90.64% 77.10% 100.12% 114.46% 126.70% 129.27% 100.00%
Total Cost 208,748 225,622 188,776 189,982 160,960 136,713 129,694 8.25%
  YoY % -7.48% 19.52% -0.63% 18.03% 17.74% 5.41% -
  Horiz. % 160.95% 173.96% 145.55% 146.48% 124.11% 105.41% 100.00%
Net Worth 455,490 443,180 406,248 369,316 324,308 294,845 270,421 9.07%
  YoY % 2.78% 9.09% 10.00% 13.88% 9.99% 9.03% -
  Horiz. % 168.44% 163.88% 150.23% 136.57% 119.93% 109.03% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 455,490 443,180 406,248 369,316 324,308 294,845 270,421 9.07%
  YoY % 2.78% 9.09% 10.00% 13.88% 9.99% 9.03% -
  Horiz. % 168.44% 163.88% 150.23% 136.57% 119.93% 109.03% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,517 409,508 409,729 0.03%
  YoY % 0.00% 0.00% 0.00% -0.04% 0.25% -0.05% -
  Horiz. % 100.15% 100.15% 100.15% 100.15% 100.19% 99.95% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 3.56 % 0.57 % 4.60 % 6.14 % 5.59 % 5.20 % 3.39 % 0.82%
  YoY % 524.56% -87.61% -25.08% 9.84% 7.50% 53.39% -
  Horiz. % 105.01% 16.81% 135.69% 181.12% 164.90% 153.39% 100.00%
ROE 1.69 % 0.29 % 2.24 % 3.37 % 2.94 % 2.54 % 1.68 % 0.10%
  YoY % 482.76% -87.05% -33.53% 14.63% 15.75% 51.19% -
  Horiz. % 100.60% 17.26% 133.33% 200.60% 175.00% 151.19% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 52.75 55.30 48.22 49.33 41.53 35.21 32.76 8.26%
  YoY % -4.61% 14.68% -2.25% 18.78% 17.95% 7.48% -
  Horiz. % 161.02% 168.80% 147.19% 150.58% 126.77% 107.48% 100.00%
EPS 1.88 0.31 2.22 3.03 2.32 1.83 1.11 9.17%
  YoY % 506.45% -86.04% -26.73% 30.60% 26.78% 64.86% -
  Horiz. % 169.37% 27.93% 200.00% 272.97% 209.01% 164.86% 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 1.1100 1.0800 0.9900 0.9000 0.7900 0.7200 0.6600 9.05%
  YoY % 2.78% 9.09% 10.00% 13.92% 9.72% 9.09% -
  Horiz. % 168.18% 163.64% 150.00% 136.36% 119.70% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 52.75 55.30 48.22 49.33 41.55 35.14 32.71 8.29%
  YoY % -4.61% 14.68% -2.25% 18.72% 18.24% 7.43% -
  Horiz. % 161.27% 169.06% 147.42% 150.81% 127.03% 107.43% 100.00%
EPS 1.88 0.31 2.22 3.03 2.32 1.83 1.11 9.17%
  YoY % 506.45% -86.04% -26.73% 30.60% 26.78% 64.86% -
  Horiz. % 169.37% 27.93% 200.00% 272.97% 209.01% 164.86% 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 1.1100 1.0800 0.9900 0.9000 0.7903 0.7185 0.6590 9.07%
  YoY % 2.78% 9.09% 10.00% 13.88% 9.99% 9.03% -
  Horiz. % 168.44% 163.88% 150.23% 136.57% 119.92% 109.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.4450 0.4800 0.4700 0.4900 0.4900 0.4100 0.3700 -
P/RPS 0.84 0.87 0.97 0.99 1.18 1.16 1.13 -4.82%
  YoY % -3.45% -10.31% -2.02% -16.10% 1.72% 2.65% -
  Horiz. % 74.34% 76.99% 85.84% 87.61% 104.42% 102.65% 100.00%
P/EPS 23.70 152.45 21.19 16.18 21.12 22.40 33.33 -5.52%
  YoY % -84.45% 619.44% 30.96% -23.39% -5.71% -32.79% -
  Horiz. % 71.11% 457.40% 63.58% 48.54% 63.37% 67.21% 100.00%
EY 4.22 0.66 4.72 6.18 4.73 4.46 3.00 5.85%
  YoY % 539.39% -86.02% -23.62% 30.66% 6.05% 48.67% -
  Horiz. % 140.67% 22.00% 157.33% 206.00% 157.67% 148.67% 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 0.47 0.54 0.62 0.57 0.56 -5.45%
  YoY % -9.09% -6.38% -12.96% -12.90% 8.77% 1.79% -
  Horiz. % 71.43% 78.57% 83.93% 96.43% 110.71% 101.79% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 25/03/15 26/03/14 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 -
Price 0.4300 0.4850 0.4600 0.5600 0.4400 0.3900 0.3700 -
P/RPS 0.82 0.88 0.95 1.14 1.06 1.11 1.13 -5.20%
  YoY % -6.82% -7.37% -16.67% 7.55% -4.50% -1.77% -
  Horiz. % 72.57% 77.88% 84.07% 100.88% 93.81% 98.23% 100.00%
P/EPS 22.90 154.04 20.74 18.49 18.97 21.31 33.33 -6.06%
  YoY % -85.13% 642.72% 12.17% -2.53% -10.98% -36.06% -
  Horiz. % 68.71% 462.17% 62.23% 55.48% 56.92% 63.94% 100.00%
EY 4.37 0.65 4.82 5.41 5.27 4.69 3.00 6.47%
  YoY % 572.31% -86.51% -10.91% 2.66% 12.37% 56.33% -
  Horiz. % 145.67% 21.67% 160.67% 180.33% 175.67% 156.33% 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 0.39 0.45 0.46 0.62 0.56 0.54 0.56 -5.85%
  YoY % -13.33% -2.17% -25.81% 10.71% 3.70% -3.57% -
  Horiz. % 69.64% 80.36% 82.14% 110.71% 100.00% 96.43% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS