Highlights

[POHKONG] YoY Quarter Result on 2014-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 22-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -27.27%    YoY -     -65.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 259,983 198,350 184,959 208,633 304,062 204,720 183,115 6.01%
  YoY % 31.07% 7.24% -11.35% -31.38% 48.53% 11.80% -
  Horiz. % 141.98% 108.32% 101.01% 113.94% 166.05% 111.80% 100.00%
PBT 14,760 5,526 -2,007 8,064 4,703 12,004 15,352 -0.65%
  YoY % 167.10% 375.34% -124.89% 71.47% -60.82% -21.81% -
  Horiz. % 96.14% 36.00% -13.07% 52.53% 30.63% 78.19% 100.00%
Tax -436 -2,683 -3,038 -5,064 4,004 -2,460 -3,172 -28.14%
  YoY % 83.75% 11.69% 40.01% -226.47% 262.76% 22.45% -
  Horiz. % 13.75% 84.58% 95.78% 159.65% -126.23% 77.55% 100.00%
NP 14,324 2,843 -5,045 3,000 8,707 9,544 12,180 2.74%
  YoY % 403.83% 156.35% -268.17% -65.54% -8.77% -21.64% -
  Horiz. % 117.60% 23.34% -41.42% 24.63% 71.49% 78.36% 100.00%
NP to SH 14,324 2,843 -5,045 3,000 8,707 9,544 12,180 2.74%
  YoY % 403.83% 156.35% -268.17% -65.54% -8.77% -21.64% -
  Horiz. % 117.60% 23.34% -41.42% 24.63% 71.49% 78.36% 100.00%
Tax Rate 2.95 % 48.55 % - % 62.80 % -85.14 % 20.49 % 20.66 % -27.68%
  YoY % -93.92% 0.00% 0.00% 173.76% -515.52% -0.82% -
  Horiz. % 14.28% 235.00% 0.00% 303.97% -412.10% 99.18% 100.00%
Total Cost 245,659 195,507 190,004 205,633 295,355 195,176 170,935 6.22%
  YoY % 25.65% 2.90% -7.60% -30.38% 51.33% 14.18% -
  Horiz. % 143.71% 114.38% 111.16% 120.30% 172.79% 114.18% 100.00%
Net Worth 508,836 467,801 459,594 447,283 439,076 389,834 344,484 6.71%
  YoY % 8.77% 1.79% 2.75% 1.87% 12.63% 13.16% -
  Horiz. % 147.71% 135.80% 133.41% 129.84% 127.46% 113.16% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 4,103 41 41 4,103 5,744 6,155 5,741 -5.44%
  YoY % 9,900.05% 0.00% -99.00% -28.57% -6.67% 7.21% -
  Horiz. % 71.47% 0.71% 0.71% 71.47% 100.06% 107.21% 100.00%
Div Payout % 28.65 % 1.44 % - % 136.78 % 65.98 % 64.49 % 47.14 % -7.96%
  YoY % 1,889.58% 0.00% 0.00% 107.31% 2.31% 36.81% -
  Horiz. % 60.78% 3.05% 0.00% 290.16% 139.97% 136.81% 100.00%
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 508,836 467,801 459,594 447,283 439,076 389,834 344,484 6.71%
  YoY % 8.77% 1.79% 2.75% 1.87% 12.63% 13.16% -
  Horiz. % 147.71% 135.80% 133.41% 129.84% 127.46% 113.16% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,101 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 5.51 % 1.43 % -2.73 % 1.44 % 2.86 % 4.66 % 6.65 % -3.08%
  YoY % 285.31% 152.38% -289.58% -49.65% -38.63% -29.92% -
  Horiz. % 82.86% 21.50% -41.05% 21.65% 43.01% 70.08% 100.00%
ROE 2.82 % 0.61 % -1.10 % 0.67 % 1.98 % 2.45 % 3.54 % -3.72%
  YoY % 362.30% 155.45% -264.18% -66.16% -19.18% -30.79% -
  Horiz. % 79.66% 17.23% -31.07% 18.93% 55.93% 69.21% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 63.36 48.34 45.07 50.84 74.10 49.89 44.65 6.00%
  YoY % 31.07% 7.26% -11.35% -31.39% 48.53% 11.74% -
  Horiz. % 141.90% 108.26% 100.94% 113.86% 165.96% 111.74% 100.00%
EPS 3.49 0.69 -1.23 0.73 2.12 2.33 2.97 2.72%
  YoY % 405.80% 156.10% -268.49% -65.57% -9.01% -21.55% -
  Horiz. % 117.51% 23.23% -41.41% 24.58% 71.38% 78.45% 100.00%
DPS 1.00 0.01 0.01 1.00 1.40 1.50 1.40 -5.45%
  YoY % 9,900.00% 0.00% -99.00% -28.57% -6.67% 7.14% -
  Horiz. % 71.43% 0.71% 0.71% 71.43% 100.00% 107.14% 100.00%
NAPS 1.2400 1.1400 1.1200 1.0900 1.0700 0.9500 0.8400 6.70%
  YoY % 8.77% 1.79% 2.75% 1.87% 12.63% 13.10% -
  Horiz. % 147.62% 135.71% 133.33% 129.76% 127.38% 113.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 63.36 48.34 45.07 50.84 74.10 49.89 44.62 6.01%
  YoY % 31.07% 7.26% -11.35% -31.39% 48.53% 11.81% -
  Horiz. % 142.00% 108.34% 101.01% 113.94% 166.07% 111.81% 100.00%
EPS 3.49 0.69 -1.23 0.73 2.12 2.33 2.97 2.72%
  YoY % 405.80% 156.10% -268.49% -65.57% -9.01% -21.55% -
  Horiz. % 117.51% 23.23% -41.41% 24.58% 71.38% 78.45% 100.00%
DPS 1.00 0.01 0.01 1.00 1.40 1.50 1.40 -5.45%
  YoY % 9,900.00% 0.00% -99.00% -28.57% -6.67% 7.14% -
  Horiz. % 71.43% 0.71% 0.71% 71.43% 100.00% 107.14% 100.00%
NAPS 1.2400 1.1400 1.1200 1.0900 1.0700 0.9500 0.8395 6.71%
  YoY % 8.77% 1.79% 2.75% 1.87% 12.63% 13.16% -
  Horiz. % 147.71% 135.80% 133.41% 129.84% 127.46% 113.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.5000 0.5000 0.4700 0.4800 0.4700 0.4800 0.4400 -
P/RPS 0.79 1.03 1.04 0.94 0.63 0.96 0.99 -3.69%
  YoY % -23.30% -0.96% 10.64% 49.21% -34.38% -3.03% -
  Horiz. % 79.80% 104.04% 105.05% 94.95% 63.64% 96.97% 100.00%
P/EPS 14.32 72.17 -38.23 65.66 22.15 20.64 14.81 -0.56%
  YoY % -80.16% 288.78% -158.22% 196.43% 7.32% 39.37% -
  Horiz. % 96.69% 487.31% -258.14% 443.35% 149.56% 139.37% 100.00%
EY 6.98 1.39 -2.62 1.52 4.51 4.85 6.75 0.56%
  YoY % 402.16% 153.05% -272.37% -66.30% -7.01% -28.15% -
  Horiz. % 103.41% 20.59% -38.81% 22.52% 66.81% 71.85% 100.00%
DY 2.00 0.02 0.02 2.08 2.98 3.13 3.18 -7.43%
  YoY % 9,900.00% 0.00% -99.04% -30.20% -4.79% -1.57% -
  Horiz. % 62.89% 0.63% 0.63% 65.41% 93.71% 98.43% 100.00%
P/NAPS 0.40 0.44 0.42 0.44 0.44 0.51 0.52 -4.27%
  YoY % -9.09% 4.76% -4.55% 0.00% -13.73% -1.92% -
  Horiz. % 76.92% 84.62% 80.77% 84.62% 84.62% 98.08% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 21/09/17 28/09/16 28/09/15 22/09/14 24/09/13 27/09/12 30/09/11 -
Price 0.6300 0.4800 0.4400 0.4700 0.4600 0.5200 0.4000 -
P/RPS 0.99 0.99 0.98 0.92 0.62 1.04 0.90 1.60%
  YoY % 0.00% 1.02% 6.52% 48.39% -40.38% 15.56% -
  Horiz. % 110.00% 110.00% 108.89% 102.22% 68.89% 115.56% 100.00%
P/EPS 18.05 69.28 -35.79 64.29 21.68 22.36 13.47 4.99%
  YoY % -73.95% 293.57% -155.67% 196.54% -3.04% 66.00% -
  Horiz. % 134.00% 514.33% -265.70% 477.28% 160.95% 166.00% 100.00%
EY 5.54 1.44 -2.79 1.56 4.61 4.47 7.43 -4.77%
  YoY % 284.72% 151.61% -278.85% -66.16% 3.13% -39.84% -
  Horiz. % 74.56% 19.38% -37.55% 21.00% 62.05% 60.16% 100.00%
DY 1.59 0.02 0.02 2.13 3.04 2.88 3.50 -12.31%
  YoY % 7,850.00% 0.00% -99.06% -29.93% 5.56% -17.71% -
  Horiz. % 45.43% 0.57% 0.57% 60.86% 86.86% 82.29% 100.00%
P/NAPS 0.51 0.42 0.39 0.43 0.43 0.55 0.48 1.01%
  YoY % 21.43% 7.69% -9.30% 0.00% -21.82% 14.58% -
  Horiz. % 106.25% 87.50% 81.25% 89.58% 89.58% 114.58% 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