[POHKONG] YoY Quarter Result on 2014-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 226,315 203,369 216,454 226,914 197,876 202,413 170,484 4.83% YoY % 11.28% -6.05% -4.61% 14.67% -2.24% 18.73% - Horiz. % 132.75% 119.29% 126.96% 133.10% 116.07% 118.73% 100.00%
PBT 8,445 2,488 10,090 1,617 12,314 17,718 14,221 -8.31% YoY % 239.43% -75.34% 524.00% -86.87% -30.50% 24.59% - Horiz. % 59.38% 17.50% 70.95% 11.37% 86.59% 124.59% 100.00%
Tax -2,373 -718 -2,384 -325 -3,214 -5,287 -4,697 -10.75% YoY % -230.50% 69.88% -633.54% 89.89% 39.21% -12.56% - Horiz. % 50.52% 15.29% 50.76% 6.92% 68.43% 112.56% 100.00%
NP 6,072 1,770 7,706 1,292 9,100 12,431 9,524 -7.22% YoY % 243.05% -77.03% 496.44% -85.80% -26.80% 30.52% - Horiz. % 63.75% 18.58% 80.91% 13.57% 95.55% 130.52% 100.00%
NP to SH 6,072 1,770 7,706 1,292 9,100 12,431 9,524 -7.22% YoY % 243.05% -77.03% 496.44% -85.80% -26.80% 30.52% - Horiz. % 63.75% 18.58% 80.91% 13.57% 95.55% 130.52% 100.00%
Tax Rate 28.10 % 28.86 % 23.63 % 20.10 % 26.10 % 29.84 % 33.03 % -2.66% YoY % -2.63% 22.13% 17.56% -22.99% -12.53% -9.66% - Horiz. % 85.07% 87.38% 71.54% 60.85% 79.02% 90.34% 100.00%
Total Cost 220,243 201,599 208,748 225,622 188,776 189,982 160,960 5.36% YoY % 9.25% -3.42% -7.48% 19.52% -0.63% 18.03% - Horiz. % 136.83% 125.25% 129.69% 140.17% 117.28% 118.03% 100.00%
Net Worth 467,801 455,490 455,490 443,180 406,248 369,316 324,308 6.29% YoY % 2.70% 0.00% 2.78% 9.09% 10.00% 13.88% - Horiz. % 144.25% 140.45% 140.45% 136.65% 125.27% 113.88% 100.00%
Dividend 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 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 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 467,801 455,490 455,490 443,180 406,248 369,316 324,308 6.29% YoY % 2.70% 0.00% 2.78% 9.09% 10.00% 13.88% - Horiz. % 144.25% 140.45% 140.45% 136.65% 125.27% 113.88% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,517 -0.01% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.04% - Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.96% 100.00%
Ratio Analysis 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 2.68 % 0.87 % 3.56 % 0.57 % 4.60 % 6.14 % 5.59 % -11.52% YoY % 208.05% -75.56% 524.56% -87.61% -25.08% 9.84% - Horiz. % 47.94% 15.56% 63.69% 10.20% 82.29% 109.84% 100.00%
ROE 1.30 % 0.39 % 1.69 % 0.29 % 2.24 % 3.37 % 2.94 % -12.71% YoY % 233.33% -76.92% 482.76% -87.05% -33.53% 14.63% - Horiz. % 44.22% 13.27% 57.48% 9.86% 76.19% 114.63% 100.00%
Per Share 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 55.15 49.56 52.75 55.30 48.22 49.33 41.53 4.84% YoY % 11.28% -6.05% -4.61% 14.68% -2.25% 18.78% - Horiz. % 132.80% 119.34% 127.02% 133.16% 116.11% 118.78% 100.00%
EPS 1.48 0.43 1.88 0.31 2.22 3.03 2.32 -7.21% YoY % 244.19% -77.13% 506.45% -86.04% -26.73% 30.60% - Horiz. % 63.79% 18.53% 81.03% 13.36% 95.69% 130.60% 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 1.1400 1.1100 1.1100 1.0800 0.9900 0.9000 0.7900 6.30% YoY % 2.70% 0.00% 2.78% 9.09% 10.00% 13.92% - Horiz. % 144.30% 140.51% 140.51% 136.71% 125.32% 113.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 55.15 49.56 52.75 55.30 48.22 49.33 41.55 4.83% YoY % 11.28% -6.05% -4.61% 14.68% -2.25% 18.72% - Horiz. % 132.73% 119.28% 126.96% 133.09% 116.05% 118.72% 100.00%
EPS 1.48 0.43 1.88 0.31 2.22 3.03 2.32 -7.21% YoY % 244.19% -77.13% 506.45% -86.04% -26.73% 30.60% - Horiz. % 63.79% 18.53% 81.03% 13.36% 95.69% 130.60% 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 1.1400 1.1100 1.1100 1.0800 0.9900 0.9000 0.7903 6.29% YoY % 2.70% 0.00% 2.78% 9.09% 10.00% 13.88% - Horiz. % 144.25% 140.45% 140.45% 136.66% 125.27% 113.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.5050 0.5000 0.4450 0.4800 0.4700 0.4900 0.4900 -
P/RPS 0.92 1.01 0.84 0.87 0.97 0.99 1.18 -4.06% YoY % -8.91% 20.24% -3.45% -10.31% -2.02% -16.10% - Horiz. % 77.97% 85.59% 71.19% 73.73% 82.20% 83.90% 100.00%
P/EPS 34.13 115.92 23.70 152.45 21.19 16.18 21.12 8.32% YoY % -70.56% 389.11% -84.45% 619.44% 30.96% -23.39% - Horiz. % 161.60% 548.86% 112.22% 721.83% 100.33% 76.61% 100.00%
EY 2.93 0.86 4.22 0.66 4.72 6.18 4.73 -7.67% YoY % 240.70% -79.62% 539.39% -86.02% -23.62% 30.66% - Horiz. % 61.95% 18.18% 89.22% 13.95% 99.79% 130.66% 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 0.44 0.45 0.40 0.44 0.47 0.54 0.62 -5.55% YoY % -2.22% 12.50% -9.09% -6.38% -12.96% -12.90% - Horiz. % 70.97% 72.58% 64.52% 70.97% 75.81% 87.10% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 16/03/17 23/03/16 25/03/15 26/03/14 26/03/13 27/03/12 29/03/11 -
Price 0.4700 0.5300 0.4300 0.4850 0.4600 0.5600 0.4400 -
P/RPS 0.85 1.07 0.82 0.88 0.95 1.14 1.06 -3.61% YoY % -20.56% 30.49% -6.82% -7.37% -16.67% 7.55% - Horiz. % 80.19% 100.94% 77.36% 83.02% 89.62% 107.55% 100.00%
P/EPS 31.76 122.87 22.90 154.04 20.74 18.49 18.97 8.96% YoY % -74.15% 436.55% -85.13% 642.72% 12.17% -2.53% - Horiz. % 167.42% 647.71% 120.72% 812.02% 109.33% 97.47% 100.00%
EY 3.15 0.81 4.37 0.65 4.82 5.41 5.27 -8.21% YoY % 288.89% -81.46% 572.31% -86.51% -10.91% 2.66% - Horiz. % 59.77% 15.37% 82.92% 12.33% 91.46% 102.66% 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 0.48 0.39 0.45 0.46 0.62 0.56 -5.06% YoY % -14.58% 23.08% -13.33% -2.17% -25.81% 10.71% - Horiz. % 73.21% 85.71% 69.64% 80.36% 82.14% 110.71% 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.
Comment
Quarterly Announcement-31 JAN 2014.pdf 
