Highlights

[POHKONG] YoY TTM Result on 2012-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 27-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     6.00%    YoY -     48.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 802,161 990,217 789,668 785,619 604,578 542,011 544,167 6.68%
  YoY % -18.99% 25.40% 0.52% 29.95% 11.54% -0.40% -
  Horiz. % 147.41% 181.97% 145.12% 144.37% 111.10% 99.60% 100.00%
PBT 28,360 20,010 56,087 71,614 48,686 43,528 41,828 -6.27%
  YoY % 41.73% -64.32% -21.68% 47.09% 11.85% 4.06% -
  Horiz. % 67.80% 47.84% 134.09% 171.21% 116.40% 104.06% 100.00%
Tax -10,442 -363 -14,144 -20,231 -14,018 -12,561 -11,534 -1.64%
  YoY % -2,776.58% 97.43% 30.09% -44.32% -11.60% -8.90% -
  Horiz. % 90.53% 3.15% 122.63% 175.40% 121.54% 108.90% 100.00%
NP 17,918 19,647 41,943 51,383 34,668 30,967 30,294 -8.38%
  YoY % -8.80% -53.16% -18.37% 48.21% 11.95% 2.22% -
  Horiz. % 59.15% 64.85% 138.45% 169.61% 114.44% 102.22% 100.00%
NP to SH 17,918 19,647 41,943 51,383 34,668 30,967 30,278 -8.37%
  YoY % -8.80% -53.16% -18.37% 48.21% 11.95% 2.28% -
  Horiz. % 59.18% 64.89% 138.53% 169.70% 114.50% 102.28% 100.00%
Tax Rate 36.82 % 1.81 % 25.22 % 28.25 % 28.79 % 28.86 % 27.57 % 4.94%
  YoY % 1,934.25% -92.82% -10.73% -1.88% -0.24% 4.68% -
  Horiz. % 133.55% 6.57% 91.48% 102.47% 104.43% 104.68% 100.00%
Total Cost 784,243 970,570 747,725 734,236 569,910 511,044 513,873 7.30%
  YoY % -19.20% 29.80% 1.84% 28.83% 11.52% -0.55% -
  Horiz. % 152.61% 188.87% 145.51% 142.88% 110.90% 99.45% 100.00%
Net Worth 455,490 443,180 406,248 369,316 324,308 294,845 270,421 9.07%
  YoY % 2.78% 9.09% 10.00% 13.88% 9.99% 9.03% -
  Horiz. % 168.44% 163.88% 150.23% 136.57% 119.93% 109.03% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 4,103 5,744 6,155 5,741 5,739 5,742 5,740 -5.44%
  YoY % -28.57% -6.67% 7.21% 0.04% -0.06% 0.03% -
  Horiz. % 71.48% 100.07% 107.22% 100.01% 99.97% 100.03% 100.00%
Div Payout % 22.90 % 29.24 % 14.68 % 11.17 % 16.55 % 18.54 % 18.96 % 3.20%
  YoY % -21.68% 99.18% 31.42% -32.51% -10.73% -2.22% -
  Horiz. % 120.78% 154.22% 77.43% 58.91% 87.29% 97.78% 100.00%
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 455,490 443,180 406,248 369,316 324,308 294,845 270,421 9.07%
  YoY % 2.78% 9.09% 10.00% 13.88% 9.99% 9.03% -
  Horiz. % 168.44% 163.88% 150.23% 136.57% 119.93% 109.03% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,517 409,508 409,729 0.03%
  YoY % 0.00% 0.00% 0.00% -0.04% 0.25% -0.05% -
  Horiz. % 100.15% 100.15% 100.15% 100.15% 100.19% 99.95% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 2.23 % 1.98 % 5.31 % 6.54 % 5.73 % 5.71 % 5.57 % -14.14%
  YoY % 12.63% -62.71% -18.81% 14.14% 0.35% 2.51% -
  Horiz. % 40.04% 35.55% 95.33% 117.41% 102.87% 102.51% 100.00%
ROE 3.93 % 4.43 % 10.32 % 13.91 % 10.69 % 10.50 % 11.20 % -16.01%
  YoY % -11.29% -57.07% -25.81% 30.12% 1.81% -6.25% -
  Horiz. % 35.09% 39.55% 92.14% 124.20% 95.45% 93.75% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 195.48 241.31 192.44 191.45 147.27 132.36 132.81 6.65%
  YoY % -18.99% 25.39% 0.52% 30.00% 11.26% -0.34% -
  Horiz. % 147.19% 181.70% 144.90% 144.15% 110.89% 99.66% 100.00%
EPS 4.37 4.79 10.22 12.52 8.44 7.56 7.39 -8.38%
  YoY % -8.77% -53.13% -18.37% 48.34% 11.64% 2.30% -
  Horiz. % 59.13% 64.82% 138.29% 169.42% 114.21% 102.30% 100.00%
DPS 1.00 1.40 1.50 1.40 1.40 1.40 1.40 -5.45%
  YoY % -28.57% -6.67% 7.14% 0.00% 0.00% 0.00% -
  Horiz. % 71.43% 100.00% 107.14% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1100 1.0800 0.9900 0.9000 0.7900 0.7200 0.6600 9.05%
  YoY % 2.78% 9.09% 10.00% 13.92% 9.72% 9.09% -
  Horiz. % 168.18% 163.64% 150.00% 136.36% 119.70% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 195.48 241.31 192.44 191.45 147.33 132.08 132.61 6.68%
  YoY % -18.99% 25.39% 0.52% 29.95% 11.55% -0.40% -
  Horiz. % 147.41% 181.97% 145.12% 144.37% 111.10% 99.60% 100.00%
EPS 4.37 4.79 10.22 12.52 8.45 7.55 7.38 -8.36%
  YoY % -8.77% -53.13% -18.37% 48.17% 11.92% 2.30% -
  Horiz. % 59.21% 64.91% 138.48% 169.65% 114.50% 102.30% 100.00%
DPS 1.00 1.40 1.50 1.40 1.40 1.40 1.40 -5.45%
  YoY % -28.57% -6.67% 7.14% 0.00% 0.00% 0.00% -
  Horiz. % 71.43% 100.00% 107.14% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1100 1.0800 0.9900 0.9000 0.7903 0.7185 0.6590 9.07%
  YoY % 2.78% 9.09% 10.00% 13.88% 9.99% 9.03% -
  Horiz. % 168.44% 163.88% 150.23% 136.57% 119.92% 109.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.4450 0.4800 0.4700 0.4900 0.4900 0.4100 0.3700 -
P/RPS 0.23 0.20 0.24 0.26 0.33 0.31 0.28 -3.22%
  YoY % 15.00% -16.67% -7.69% -21.21% 6.45% 10.71% -
  Horiz. % 82.14% 71.43% 85.71% 92.86% 117.86% 110.71% 100.00%
P/EPS 10.19 10.03 4.60 3.91 5.80 5.42 5.01 12.56%
  YoY % 1.60% 118.04% 17.65% -32.59% 7.01% 8.18% -
  Horiz. % 203.39% 200.20% 91.82% 78.04% 115.77% 108.18% 100.00%
EY 9.81 9.97 21.75 25.55 17.23 18.44 19.97 -11.17%
  YoY % -1.60% -54.16% -14.87% 48.29% -6.56% -7.66% -
  Horiz. % 49.12% 49.92% 108.91% 127.94% 86.28% 92.34% 100.00%
DY 2.25 2.92 3.19 2.86 2.86 3.41 3.79 -8.32%
  YoY % -22.95% -8.46% 11.54% 0.00% -16.13% -10.03% -
  Horiz. % 59.37% 77.04% 84.17% 75.46% 75.46% 89.97% 100.00%
P/NAPS 0.40 0.44 0.47 0.54 0.62 0.57 0.56 -5.45%
  YoY % -9.09% -6.38% -12.96% -12.90% 8.77% 1.79% -
  Horiz. % 71.43% 78.57% 83.93% 96.43% 110.71% 101.79% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 25/03/15 26/03/14 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 -
Price 0.4300 0.4850 0.4600 0.5600 0.4400 0.3900 0.3700 -
P/RPS 0.22 0.20 0.24 0.29 0.30 0.29 0.28 -3.94%
  YoY % 10.00% -16.67% -17.24% -3.33% 3.45% 3.57% -
  Horiz. % 78.57% 71.43% 85.71% 103.57% 107.14% 103.57% 100.00%
P/EPS 9.85 10.13 4.50 4.47 5.21 5.16 5.01 11.92%
  YoY % -2.76% 125.11% 0.67% -14.20% 0.97% 2.99% -
  Horiz. % 196.61% 202.20% 89.82% 89.22% 103.99% 102.99% 100.00%
EY 10.15 9.87 22.22 22.36 19.19 19.39 19.97 -10.66%
  YoY % 2.84% -55.58% -0.63% 16.52% -1.03% -2.90% -
  Horiz. % 50.83% 49.42% 111.27% 111.97% 96.09% 97.10% 100.00%
DY 2.33 2.89 3.26 2.50 3.18 3.59 3.79 -7.78%
  YoY % -19.38% -11.35% 30.40% -21.38% -11.42% -5.28% -
  Horiz. % 61.48% 76.25% 86.02% 65.96% 83.91% 94.72% 100.00%
P/NAPS 0.39 0.45 0.46 0.62 0.56 0.54 0.56 -5.85%
  YoY % -13.33% -2.17% -25.81% 10.71% 3.70% -3.57% -
  Horiz. % 69.64% 80.36% 82.14% 110.71% 100.00% 96.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS