Highlights

[POHKONG] YoY Quarter Result on 2011-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     45.51%    YoY -     62.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 193,953 180,125 194,730 230,646 169,451 152,392 161,982 3.05%
  YoY % 7.68% -7.50% -15.57% 36.11% 11.19% -5.92% -
  Horiz. % 119.74% 111.20% 120.22% 142.39% 104.61% 94.08% 100.00%
PBT 4,571 6,253 15,899 25,822 15,191 13,737 13,998 -17.01%
  YoY % -26.90% -60.67% -38.43% 69.98% 10.58% -1.86% -
  Horiz. % 32.65% 44.67% 113.58% 184.47% 108.52% 98.14% 100.00%
Tax -1,484 -1,608 -4,184 -8,099 -4,306 -3,877 -3,633 -13.86%
  YoY % 7.71% 61.57% 48.34% -88.09% -11.07% -6.72% -
  Horiz. % 40.85% 44.26% 115.17% 222.93% 118.52% 106.72% 100.00%
NP 3,087 4,645 11,715 17,723 10,885 9,860 10,365 -18.27%
  YoY % -33.54% -60.35% -33.90% 62.82% 10.40% -4.87% -
  Horiz. % 29.78% 44.81% 113.02% 170.99% 105.02% 95.13% 100.00%
NP to SH 3,087 4,645 11,715 17,723 10,885 9,860 10,365 -18.27%
  YoY % -33.54% -60.35% -33.90% 62.82% 10.40% -4.87% -
  Horiz. % 29.78% 44.81% 113.02% 170.99% 105.02% 95.13% 100.00%
Tax Rate 32.47 % 25.72 % 26.32 % 31.36 % 28.35 % 28.22 % 25.95 % 3.80%
  YoY % 26.24% -2.28% -16.07% 10.62% 0.46% 8.75% -
  Horiz. % 125.13% 99.11% 101.43% 120.85% 109.25% 108.75% 100.00%
Total Cost 190,866 175,480 183,015 212,923 158,566 142,532 151,617 3.91%
  YoY % 8.77% -4.12% -14.05% 34.28% 11.25% -5.99% -
  Horiz. % 125.89% 115.74% 120.71% 140.43% 104.58% 94.01% 100.00%
Net Worth 451,387 447,283 402,144 365,126 320,388 295,799 270,391 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.31% 9.40% -
  Horiz. % 166.94% 165.42% 148.73% 135.04% 118.49% 109.40% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 451,387 447,283 402,144 365,126 320,388 295,799 270,391 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.31% 9.40% -
  Horiz. % 166.94% 165.42% 148.73% 135.04% 118.49% 109.40% 100.00%
NOSH 410,352 410,352 410,352 410,254 410,754 410,833 409,683 0.03%
  YoY % 0.00% 0.00% 0.02% -0.12% -0.02% 0.28% -
  Horiz. % 100.16% 100.16% 100.16% 100.14% 100.26% 100.28% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 1.59 % 2.58 % 6.02 % 7.68 % 6.42 % 6.47 % 6.40 % -20.70%
  YoY % -38.37% -57.14% -21.61% 19.63% -0.77% 1.09% -
  Horiz. % 24.84% 40.31% 94.06% 120.00% 100.31% 101.09% 100.00%
ROE 0.68 % 1.04 % 2.91 % 4.85 % 3.40 % 3.33 % 3.83 % -25.02%
  YoY % -34.62% -64.26% -40.00% 42.65% 2.10% -13.05% -
  Horiz. % 17.75% 27.15% 75.98% 126.63% 88.77% 86.95% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 47.27 43.90 47.45 56.22 41.25 37.09 39.54 3.02%
  YoY % 7.68% -7.48% -15.60% 36.29% 11.22% -6.20% -
  Horiz. % 119.55% 111.03% 120.01% 142.19% 104.32% 93.80% 100.00%
EPS 0.75 1.13 2.85 4.32 2.65 2.40 2.53 -18.34%
  YoY % -33.63% -60.35% -34.03% 63.02% 10.42% -5.14% -
  Horiz. % 29.64% 44.66% 112.65% 170.75% 104.74% 94.86% 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 1.1000 1.0900 0.9800 0.8900 0.7800 0.7200 0.6600 8.88%
  YoY % 0.92% 11.22% 10.11% 14.10% 8.33% 9.09% -
  Horiz. % 166.67% 165.15% 148.48% 134.85% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,689
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 47.27 43.90 47.45 56.21 41.29 37.14 39.47 3.05%
  YoY % 7.68% -7.48% -15.58% 36.13% 11.17% -5.90% -
  Horiz. % 119.76% 111.22% 120.22% 142.41% 104.61% 94.10% 100.00%
EPS 0.75 1.13 2.85 4.32 2.65 2.40 2.53 -18.34%
  YoY % -33.63% -60.35% -34.03% 63.02% 10.42% -5.14% -
  Horiz. % 29.64% 44.66% 112.65% 170.75% 104.74% 94.86% 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 1.1000 1.0900 0.9800 0.8898 0.7808 0.7208 0.6589 8.91%
  YoY % 0.92% 11.22% 10.14% 13.96% 8.32% 9.39% -
  Horiz. % 166.94% 165.43% 148.73% 135.04% 118.50% 109.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.4400 0.4750 0.4900 0.4100 0.4500 0.4100 0.3400 -
P/RPS 0.93 1.08 1.03 0.73 1.09 1.11 0.86 1.31%
  YoY % -13.89% 4.85% 41.10% -33.03% -1.80% 29.07% -
  Horiz. % 108.14% 125.58% 119.77% 84.88% 126.74% 129.07% 100.00%
P/EPS 58.49 41.96 17.16 9.49 16.98 17.08 13.44 27.76%
  YoY % 39.39% 144.52% 80.82% -44.11% -0.59% 27.08% -
  Horiz. % 435.19% 312.20% 127.68% 70.61% 126.34% 127.08% 100.00%
EY 1.71 2.38 5.83 10.54 5.89 5.85 7.44 -21.73%
  YoY % -28.15% -59.18% -44.69% 78.95% 0.68% -21.37% -
  Horiz. % 22.98% 31.99% 78.36% 141.67% 79.17% 78.63% 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 0.50 0.46 0.58 0.57 0.52 -4.28%
  YoY % -9.09% -12.00% 8.70% -20.69% 1.75% 9.62% -
  Horiz. % 76.92% 84.62% 96.15% 88.46% 111.54% 109.62% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 15/12/14 19/12/13 18/12/12 16/12/11 06/12/10 07/12/09 01/12/08 -
Price 0.3850 0.4650 0.4600 0.4100 0.4700 0.4100 0.3800 -
P/RPS 0.81 1.06 0.97 0.73 1.14 1.11 0.96 -2.79%
  YoY % -23.58% 9.28% 32.88% -35.96% 2.70% 15.63% -
  Horiz. % 84.38% 110.42% 101.04% 76.04% 118.75% 115.62% 100.00%
P/EPS 51.18 41.08 16.11 9.49 17.74 17.08 15.02 22.66%
  YoY % 24.59% 155.00% 69.76% -46.51% 3.86% 13.72% -
  Horiz. % 340.75% 273.50% 107.26% 63.18% 118.11% 113.72% 100.00%
EY 1.95 2.43 6.21 10.54 5.64 5.85 6.66 -18.50%
  YoY % -19.75% -60.87% -41.08% 86.88% -3.59% -12.16% -
  Horiz. % 29.28% 36.49% 93.24% 158.26% 84.68% 87.84% 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 0.35 0.43 0.47 0.46 0.60 0.57 0.58 -8.07%
  YoY % -18.60% -8.51% 2.17% -23.33% 5.26% -1.72% -
  Horiz. % 60.34% 74.14% 81.03% 79.31% 103.45% 98.28% 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.
 


 

255  237  563  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 AAX 0.175+0.01 
 TANCO 0.075+0.005 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
7. Peter Lynch Style: Mastering the Cyclicals! (Comments by Calvin Tan Research) Peter Lynch beats Warren Buffet on Cyclicals THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers