Highlights

[POHKONG] YoY Quarter Result on 2009-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 07-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     7.79%    YoY -     -4.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 194,730 230,646 169,451 152,392 161,982 135,102 111,575 9.72%
  YoY % -15.57% 36.11% 11.19% -5.92% 19.90% 21.09% -
  Horiz. % 174.53% 206.72% 151.87% 136.58% 145.18% 121.09% 100.00%
PBT 15,899 25,822 15,191 13,737 13,998 12,810 10,792 6.66%
  YoY % -38.43% 69.98% 10.58% -1.86% 9.27% 18.70% -
  Horiz. % 147.32% 239.27% 140.76% 127.29% 129.71% 118.70% 100.00%
Tax -4,184 -8,099 -4,306 -3,877 -3,633 -3,974 -2,907 6.25%
  YoY % 48.34% -88.09% -11.07% -6.72% 8.58% -36.70% -
  Horiz. % 143.93% 278.60% 148.13% 133.37% 124.97% 136.70% 100.00%
NP 11,715 17,723 10,885 9,860 10,365 8,836 7,885 6.81%
  YoY % -33.90% 62.82% 10.40% -4.87% 17.30% 12.06% -
  Horiz. % 148.57% 224.77% 138.05% 125.05% 131.45% 112.06% 100.00%
NP to SH 11,715 17,723 10,885 9,860 10,365 8,807 7,885 6.81%
  YoY % -33.90% 62.82% 10.40% -4.87% 17.69% 11.69% -
  Horiz. % 148.57% 224.77% 138.05% 125.05% 131.45% 111.69% 100.00%
Tax Rate 26.32 % 31.36 % 28.35 % 28.22 % 25.95 % 31.02 % 26.94 % -0.39%
  YoY % -16.07% 10.62% 0.46% 8.75% -16.34% 15.14% -
  Horiz. % 97.70% 116.41% 105.23% 104.75% 96.33% 115.14% 100.00%
Total Cost 183,015 212,923 158,566 142,532 151,617 126,266 103,690 9.92%
  YoY % -14.05% 34.28% 11.25% -5.99% 20.08% 21.77% -
  Horiz. % 176.50% 205.35% 152.92% 137.46% 146.22% 121.77% 100.00%
Net Worth 402,144 365,126 320,388 295,799 270,391 242,749 227,273 9.97%
  YoY % 10.14% 13.96% 8.31% 9.40% 11.39% 6.81% -
  Horiz. % 176.94% 160.66% 140.97% 130.15% 118.97% 106.81% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 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
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 402,144 365,126 320,388 295,799 270,391 242,749 227,273 9.97%
  YoY % 10.14% 13.96% 8.31% 9.40% 11.39% 6.81% -
  Horiz. % 176.94% 160.66% 140.97% 130.15% 118.97% 106.81% 100.00%
NOSH 410,352 410,254 410,754 410,833 409,683 117,270 115,955 23.42%
  YoY % 0.02% -0.12% -0.02% 0.28% 249.35% 1.13% -
  Horiz. % 353.89% 353.80% 354.23% 354.30% 353.31% 101.13% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.02 % 7.68 % 6.42 % 6.47 % 6.40 % 6.54 % 7.07 % -2.64%
  YoY % -21.61% 19.63% -0.77% 1.09% -2.14% -7.50% -
  Horiz. % 85.15% 108.63% 90.81% 91.51% 90.52% 92.50% 100.00%
ROE 2.91 % 4.85 % 3.40 % 3.33 % 3.83 % 3.63 % 3.47 % -2.89%
  YoY % -40.00% 42.65% 2.10% -13.05% 5.51% 4.61% -
  Horiz. % 83.86% 139.77% 97.98% 95.97% 110.37% 104.61% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 47.45 56.22 41.25 37.09 39.54 115.21 96.22 -11.11%
  YoY % -15.60% 36.29% 11.22% -6.20% -65.68% 19.74% -
  Horiz. % 49.31% 58.43% 42.87% 38.55% 41.09% 119.74% 100.00%
EPS 2.85 4.32 2.65 2.40 2.53 7.51 6.80 -13.48%
  YoY % -34.03% 63.02% 10.42% -5.14% -66.31% 10.44% -
  Horiz. % 41.91% 63.53% 38.97% 35.29% 37.21% 110.44% 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 0.9800 0.8900 0.7800 0.7200 0.6600 2.0700 1.9600 -10.90%
  YoY % 10.11% 14.10% 8.33% 9.09% -68.12% 5.61% -
  Horiz. % 50.00% 45.41% 39.80% 36.73% 33.67% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 47.45 56.21 41.29 37.14 39.47 32.92 27.19 9.72%
  YoY % -15.58% 36.13% 11.17% -5.90% 19.90% 21.07% -
  Horiz. % 174.51% 206.73% 151.86% 136.59% 145.16% 121.07% 100.00%
EPS 2.85 4.32 2.65 2.40 2.53 2.15 1.92 6.80%
  YoY % -34.03% 63.02% 10.42% -5.14% 17.67% 11.98% -
  Horiz. % 148.44% 225.00% 138.02% 125.00% 131.77% 111.98% 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 0.9800 0.8898 0.7808 0.7208 0.6589 0.5916 0.5539 9.97%
  YoY % 10.14% 13.96% 8.32% 9.39% 11.38% 6.81% -
  Horiz. % 176.93% 160.64% 140.96% 130.13% 118.96% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.4900 0.4100 0.4500 0.4100 0.3400 1.1000 0.5800 -
P/RPS 1.03 0.73 1.09 1.11 0.86 0.95 0.60 9.42%
  YoY % 41.10% -33.03% -1.80% 29.07% -9.47% 58.33% -
  Horiz. % 171.67% 121.67% 181.67% 185.00% 143.33% 158.33% 100.00%
P/EPS 17.16 9.49 16.98 17.08 13.44 14.65 8.53 12.34%
  YoY % 80.82% -44.11% -0.59% 27.08% -8.26% 71.75% -
  Horiz. % 201.17% 111.25% 199.06% 200.23% 157.56% 171.75% 100.00%
EY 5.83 10.54 5.89 5.85 7.44 6.83 11.72 -10.98%
  YoY % -44.69% 78.95% 0.68% -21.37% 8.93% -41.72% -
  Horiz. % 49.74% 89.93% 50.26% 49.91% 63.48% 58.28% 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 0.46 0.58 0.57 0.52 0.53 0.30 8.88%
  YoY % 8.70% -20.69% 1.75% 9.62% -1.89% 76.67% -
  Horiz. % 166.67% 153.33% 193.33% 190.00% 173.33% 176.67% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 16/12/11 06/12/10 07/12/09 01/12/08 10/12/07 15/12/06 -
Price 0.4600 0.4100 0.4700 0.4100 0.3800 1.0700 0.6300 -
P/RPS 0.97 0.73 1.14 1.11 0.96 0.93 0.65 6.89%
  YoY % 32.88% -35.96% 2.70% 15.63% 3.23% 43.08% -
  Horiz. % 149.23% 112.31% 175.38% 170.77% 147.69% 143.08% 100.00%
P/EPS 16.11 9.49 17.74 17.08 15.02 14.25 9.26 9.66%
  YoY % 69.76% -46.51% 3.86% 13.72% 5.40% 53.89% -
  Horiz. % 173.97% 102.48% 191.58% 184.45% 162.20% 153.89% 100.00%
EY 6.21 10.54 5.64 5.85 6.66 7.02 10.79 -8.79%
  YoY % -41.08% 86.88% -3.59% -12.16% -5.13% -34.94% -
  Horiz. % 57.55% 97.68% 52.27% 54.22% 61.72% 65.06% 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 0.47 0.46 0.60 0.57 0.58 0.52 0.32 6.61%
  YoY % 2.17% -23.33% 5.26% -1.72% 11.54% 62.50% -
  Horiz. % 146.88% 143.75% 187.50% 178.12% 181.25% 162.50% 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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers