Highlights

[POHKONG] YoY TTM Result on 2013-07-31 [#4]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 24-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -2.37%    YoY -     -32.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 776,533 805,714 798,793 975,784 830,121 692,495 561,242 5.56%
  YoY % -3.62% 0.87% -18.14% 17.55% 19.87% 23.39% -
  Horiz. % 138.36% 143.56% 142.33% 173.86% 147.91% 123.39% 100.00%
PBT 17,513 23,974 21,569 40,353 71,414 57,486 44,315 -14.32%
  YoY % -26.95% 11.15% -46.55% -43.49% 24.23% 29.72% -
  Horiz. % 39.52% 54.10% 48.67% 91.06% 161.15% 129.72% 100.00%
Tax -6,479 -10,298 -8,507 -5,828 -20,132 -15,848 -12,702 -10.60%
  YoY % 37.08% -21.05% -45.97% 71.05% -27.03% -24.77% -
  Horiz. % 51.01% 81.07% 66.97% 45.88% 158.49% 124.77% 100.00%
NP 11,034 13,676 13,062 34,525 51,282 41,638 31,613 -16.08%
  YoY % -19.32% 4.70% -62.17% -32.68% 23.16% 31.71% -
  Horiz. % 34.90% 43.26% 41.32% 109.21% 162.22% 131.71% 100.00%
NP to SH 11,034 13,676 13,062 34,525 51,282 41,638 31,613 -16.08%
  YoY % -19.32% 4.70% -62.17% -32.68% 23.16% 31.71% -
  Horiz. % 34.90% 43.26% 41.32% 109.21% 162.22% 131.71% 100.00%
Tax Rate 37.00 % 42.95 % 39.44 % 14.44 % 28.19 % 27.57 % 28.66 % 4.34%
  YoY % -13.85% 8.90% 173.13% -48.78% 2.25% -3.80% -
  Horiz. % 129.10% 149.86% 137.61% 50.38% 98.36% 96.20% 100.00%
Total Cost 765,499 792,038 785,731 941,259 778,839 650,857 529,629 6.33%
  YoY % -3.35% 0.80% -16.52% 20.85% 19.66% 22.89% -
  Horiz. % 144.53% 149.55% 148.35% 177.72% 147.05% 122.89% 100.00%
Net Worth 467,801 459,594 447,283 439,076 389,834 344,484 307,460 7.24%
  YoY % 1.79% 2.75% 1.87% 12.63% 13.16% 12.04% -
  Horiz. % 152.15% 149.48% 145.48% 142.81% 126.79% 112.04% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 41 41 4,103 5,744 6,155 5,741 5,739 -56.08%
  YoY % 0.00% -99.00% -28.57% -6.67% 7.21% 0.04% -
  Horiz. % 0.71% 0.71% 71.50% 100.10% 107.25% 100.04% 100.00%
Div Payout % 0.37 % 0.30 % 31.42 % 16.64 % 12.00 % 13.79 % 18.15 % -47.70%
  YoY % 23.33% -99.05% 88.82% 38.67% -12.98% -24.02% -
  Horiz. % 2.04% 1.65% 173.11% 91.68% 66.12% 75.98% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 467,801 459,594 447,283 439,076 389,834 344,484 307,460 7.24%
  YoY % 1.79% 2.75% 1.87% 12.63% 13.16% 12.04% -
  Horiz. % 152.15% 149.48% 145.48% 142.81% 126.79% 112.04% 100.00%
NOSH 410,352 410,352 410,352 410,352 410,352 410,101 409,947 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.06% 0.04% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.04% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 1.42 % 1.70 % 1.64 % 3.54 % 6.18 % 6.01 % 5.63 % -20.50%
  YoY % -16.47% 3.66% -53.67% -42.72% 2.83% 6.75% -
  Horiz. % 25.22% 30.20% 29.13% 62.88% 109.77% 106.75% 100.00%
ROE 2.36 % 2.98 % 2.92 % 7.86 % 13.15 % 12.09 % 10.28 % -21.73%
  YoY % -20.81% 2.05% -62.85% -40.23% 8.77% 17.61% -
  Horiz. % 22.96% 28.99% 28.40% 76.46% 127.92% 117.61% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 189.24 196.35 194.66 237.79 202.29 168.86 136.91 5.54%
  YoY % -3.62% 0.87% -18.14% 17.55% 19.80% 23.34% -
  Horiz. % 138.22% 143.42% 142.18% 173.68% 147.75% 123.34% 100.00%
EPS 2.69 3.33 3.18 8.41 12.50 10.15 7.71 -16.08%
  YoY % -19.22% 4.72% -62.19% -32.72% 23.15% 31.65% -
  Horiz. % 34.89% 43.19% 41.25% 109.08% 162.13% 131.65% 100.00%
DPS 0.01 0.01 1.00 1.40 1.50 1.40 1.40 -56.08%
  YoY % 0.00% -99.00% -28.57% -6.67% 7.14% 0.00% -
  Horiz. % 0.71% 0.71% 71.43% 100.00% 107.14% 100.00% 100.00%
NAPS 1.1400 1.1200 1.0900 1.0700 0.9500 0.8400 0.7500 7.22%
  YoY % 1.79% 2.75% 1.87% 12.63% 13.10% 12.00% -
  Horiz. % 152.00% 149.33% 145.33% 142.67% 126.67% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 189.24 196.35 194.66 237.79 202.29 168.76 136.77 5.56%
  YoY % -3.62% 0.87% -18.14% 17.55% 19.87% 23.39% -
  Horiz. % 138.36% 143.56% 142.33% 173.86% 147.91% 123.39% 100.00%
EPS 2.69 3.33 3.18 8.41 12.50 10.15 7.70 -16.06%
  YoY % -19.22% 4.72% -62.19% -32.72% 23.15% 31.82% -
  Horiz. % 34.94% 43.25% 41.30% 109.22% 162.34% 131.82% 100.00%
DPS 0.01 0.01 1.00 1.40 1.50 1.40 1.40 -56.08%
  YoY % 0.00% -99.00% -28.57% -6.67% 7.14% 0.00% -
  Horiz. % 0.71% 0.71% 71.43% 100.00% 107.14% 100.00% 100.00%
NAPS 1.1400 1.1200 1.0900 1.0700 0.9500 0.8395 0.7493 7.24%
  YoY % 1.79% 2.75% 1.87% 12.63% 13.16% 12.04% -
  Horiz. % 152.14% 149.47% 145.47% 142.80% 126.78% 112.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.5000 0.4700 0.4800 0.4700 0.4800 0.4400 0.4000 -
P/RPS 0.26 0.24 0.25 0.20 0.24 0.26 0.29 -1.80%
  YoY % 8.33% -4.00% 25.00% -16.67% -7.69% -10.34% -
  Horiz. % 89.66% 82.76% 86.21% 68.97% 82.76% 89.66% 100.00%
P/EPS 18.59 14.10 15.08 5.59 3.84 4.33 5.19 23.67%
  YoY % 31.84% -6.50% 169.77% 45.57% -11.32% -16.57% -
  Horiz. % 358.19% 271.68% 290.56% 107.71% 73.99% 83.43% 100.00%
EY 5.38 7.09 6.63 17.90 26.04 23.08 19.28 -19.15%
  YoY % -24.12% 6.94% -62.96% -31.26% 12.82% 19.71% -
  Horiz. % 27.90% 36.77% 34.39% 92.84% 135.06% 119.71% 100.00%
DY 0.02 0.02 2.08 2.98 3.13 3.18 3.50 -57.68%
  YoY % 0.00% -99.04% -30.20% -4.79% -1.57% -9.14% -
  Horiz. % 0.57% 0.57% 59.43% 85.14% 89.43% 90.86% 100.00%
P/NAPS 0.44 0.42 0.44 0.44 0.51 0.52 0.53 -3.05%
  YoY % 4.76% -4.55% 0.00% -13.73% -1.92% -1.89% -
  Horiz. % 83.02% 79.25% 83.02% 83.02% 96.23% 98.11% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 28/09/15 22/09/14 24/09/13 27/09/12 30/09/11 28/09/10 -
Price 0.4800 0.4400 0.4700 0.4600 0.5200 0.4000 0.4100 -
P/RPS 0.25 0.22 0.24 0.19 0.26 0.24 0.30 -2.99%
  YoY % 13.64% -8.33% 26.32% -26.92% 8.33% -20.00% -
  Horiz. % 83.33% 73.33% 80.00% 63.33% 86.67% 80.00% 100.00%
P/EPS 17.85 13.20 14.77 5.47 4.16 3.94 5.32 22.33%
  YoY % 35.23% -10.63% 170.02% 31.49% 5.58% -25.94% -
  Horiz. % 335.53% 248.12% 277.63% 102.82% 78.20% 74.06% 100.00%
EY 5.60 7.57 6.77 18.29 24.03 25.38 18.81 -18.27%
  YoY % -26.02% 11.82% -62.99% -23.89% -5.32% 34.93% -
  Horiz. % 29.77% 40.24% 35.99% 97.24% 127.75% 134.93% 100.00%
DY 0.02 0.02 2.13 3.04 2.88 3.50 3.41 -57.50%
  YoY % 0.00% -99.06% -29.93% 5.56% -17.71% 2.64% -
  Horiz. % 0.59% 0.59% 62.46% 89.15% 84.46% 102.64% 100.00%
P/NAPS 0.42 0.39 0.43 0.43 0.55 0.48 0.55 -4.39%
  YoY % 7.69% -9.30% 0.00% -21.82% 14.58% -12.73% -
  Horiz. % 76.36% 70.91% 78.18% 78.18% 100.00% 87.27% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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