Highlights

[POHKONG] YoY Quarter Result on 2012-10-31 [#1]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 18-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     22.75%    YoY -     -33.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 172,297 193,953 180,125 194,730 230,646 169,451 152,392 2.07%
  YoY % -11.17% 7.68% -7.50% -15.57% 36.11% 11.19% -
  Horiz. % 113.06% 127.27% 118.20% 127.78% 151.35% 111.19% 100.00%
PBT 487 4,571 6,253 15,899 25,822 15,191 13,737 -42.67%
  YoY % -89.35% -26.90% -60.67% -38.43% 69.98% 10.58% -
  Horiz. % 3.55% 33.28% 45.52% 115.74% 187.97% 110.58% 100.00%
Tax -151 -1,484 -1,608 -4,184 -8,099 -4,306 -3,877 -41.76%
  YoY % 89.82% 7.71% 61.57% 48.34% -88.09% -11.07% -
  Horiz. % 3.89% 38.28% 41.48% 107.92% 208.90% 111.07% 100.00%
NP 336 3,087 4,645 11,715 17,723 10,885 9,860 -43.05%
  YoY % -89.12% -33.54% -60.35% -33.90% 62.82% 10.40% -
  Horiz. % 3.41% 31.31% 47.11% 118.81% 179.75% 110.40% 100.00%
NP to SH 336 3,087 4,645 11,715 17,723 10,885 9,860 -43.05%
  YoY % -89.12% -33.54% -60.35% -33.90% 62.82% 10.40% -
  Horiz. % 3.41% 31.31% 47.11% 118.81% 179.75% 110.40% 100.00%
Tax Rate 31.01 % 32.47 % 25.72 % 26.32 % 31.36 % 28.35 % 28.22 % 1.58%
  YoY % -4.50% 26.24% -2.28% -16.07% 10.62% 0.46% -
  Horiz. % 109.89% 115.06% 91.14% 93.27% 111.13% 100.46% 100.00%
Total Cost 171,961 190,866 175,480 183,015 212,923 158,566 142,532 3.18%
  YoY % -9.90% 8.77% -4.12% -14.05% 34.28% 11.25% -
  Horiz. % 120.65% 133.91% 123.12% 128.40% 149.39% 111.25% 100.00%
Net Worth 459,594 451,387 447,283 402,144 365,126 320,388 295,799 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.95% 123.44% 108.31% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 459,594 451,387 447,283 402,144 365,126 320,388 295,799 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.31% -
  Horiz. % 155.37% 152.60% 151.21% 135.95% 123.44% 108.31% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,254 410,754 410,833 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.02% -0.12% -0.02% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.86% 99.98% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 0.20 % 1.59 % 2.58 % 6.02 % 7.68 % 6.42 % 6.47 % -43.96%
  YoY % -87.42% -38.37% -57.14% -21.61% 19.63% -0.77% -
  Horiz. % 3.09% 24.57% 39.88% 93.04% 118.70% 99.23% 100.00%
ROE 0.07 % 0.68 % 1.04 % 2.91 % 4.85 % 3.40 % 3.33 % -47.45%
  YoY % -89.71% -34.62% -64.26% -40.00% 42.65% 2.10% -
  Horiz. % 2.10% 20.42% 31.23% 87.39% 145.65% 102.10% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 41.99 47.27 43.90 47.45 56.22 41.25 37.09 2.09%
  YoY % -11.17% 7.68% -7.48% -15.60% 36.29% 11.22% -
  Horiz. % 113.21% 127.45% 118.36% 127.93% 151.58% 111.22% 100.00%
EPS 0.08 0.75 1.13 2.85 4.32 2.65 2.40 -43.26%
  YoY % -89.33% -33.63% -60.35% -34.03% 63.02% 10.42% -
  Horiz. % 3.33% 31.25% 47.08% 118.75% 180.00% 110.42% 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 1.1200 1.1000 1.0900 0.9800 0.8900 0.7800 0.7200 7.64%
  YoY % 1.82% 0.92% 11.22% 10.11% 14.10% 8.33% -
  Horiz. % 155.56% 152.78% 151.39% 136.11% 123.61% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 41.99 47.27 43.90 47.45 56.21 41.29 37.14 2.07%
  YoY % -11.17% 7.68% -7.48% -15.58% 36.13% 11.17% -
  Horiz. % 113.06% 127.28% 118.20% 127.76% 151.35% 111.17% 100.00%
EPS 0.08 0.75 1.13 2.85 4.32 2.65 2.40 -43.26%
  YoY % -89.33% -33.63% -60.35% -34.03% 63.02% 10.42% -
  Horiz. % 3.33% 31.25% 47.08% 118.75% 180.00% 110.42% 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 1.1200 1.1000 1.0900 0.9800 0.8898 0.7808 0.7208 7.62%
  YoY % 1.82% 0.92% 11.22% 10.14% 13.96% 8.32% -
  Horiz. % 155.38% 152.61% 151.22% 135.96% 123.45% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4600 0.4400 0.4750 0.4900 0.4100 0.4500 0.4100 -
P/RPS 1.10 0.93 1.08 1.03 0.73 1.09 1.11 -0.15%
  YoY % 18.28% -13.89% 4.85% 41.10% -33.03% -1.80% -
  Horiz. % 99.10% 83.78% 97.30% 92.79% 65.77% 98.20% 100.00%
P/EPS 561.79 58.49 41.96 17.16 9.49 16.98 17.08 78.95%
  YoY % 860.49% 39.39% 144.52% 80.82% -44.11% -0.59% -
  Horiz. % 3,289.17% 342.45% 245.67% 100.47% 55.56% 99.41% 100.00%
EY 0.18 1.71 2.38 5.83 10.54 5.89 5.85 -44.01%
  YoY % -89.47% -28.15% -59.18% -44.69% 78.95% 0.68% -
  Horiz. % 3.08% 29.23% 40.68% 99.66% 180.17% 100.68% 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 0.40 0.44 0.50 0.46 0.58 0.57 -5.34%
  YoY % 2.50% -9.09% -12.00% 8.70% -20.69% 1.75% -
  Horiz. % 71.93% 70.18% 77.19% 87.72% 80.70% 101.75% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 15/12/14 19/12/13 18/12/12 16/12/11 06/12/10 07/12/09 -
Price 0.5600 0.3850 0.4650 0.4600 0.4100 0.4700 0.4100 -
P/RPS 1.33 0.81 1.06 0.97 0.73 1.14 1.11 3.06%
  YoY % 64.20% -23.58% 9.28% 32.88% -35.96% 2.70% -
  Horiz. % 119.82% 72.97% 95.50% 87.39% 65.77% 102.70% 100.00%
P/EPS 683.92 51.18 41.08 16.11 9.49 17.74 17.08 84.91%
  YoY % 1,236.30% 24.59% 155.00% 69.76% -46.51% 3.86% -
  Horiz. % 4,004.22% 299.65% 240.52% 94.32% 55.56% 103.86% 100.00%
EY 0.15 1.95 2.43 6.21 10.54 5.64 5.85 -45.68%
  YoY % -92.31% -19.75% -60.87% -41.08% 86.88% -3.59% -
  Horiz. % 2.56% 33.33% 41.54% 106.15% 180.17% 96.41% 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 0.35 0.43 0.47 0.46 0.60 0.57 -2.16%
  YoY % 42.86% -18.60% -8.51% 2.17% -23.33% 5.26% -
  Horiz. % 87.72% 61.40% 75.44% 82.46% 80.70% 105.26% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
2. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
3. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
7. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers