Highlights

[POHKONG] YoY TTM 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 -     -1.77%    YoY -     -8.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 794,205 753,690 578,301 532,046 536,234 437,767 387,118 12.71%
  YoY % 5.38% 30.33% 8.69% -0.78% 22.49% 13.08% -
  Horiz. % 205.16% 194.69% 149.39% 137.44% 138.52% 113.08% 100.00%
PBT 61,491 68,117 45,769 38,376 43,635 27,191 38,622 8.05%
  YoY % -9.73% 48.83% 19.26% -12.05% 60.48% -29.60% -
  Horiz. % 159.21% 176.37% 118.51% 99.36% 112.98% 70.40% 100.00%
Tax -16,217 -19,641 -13,131 -10,355 -12,911 -8,255 -10,953 6.75%
  YoY % 17.43% -49.58% -26.81% 19.80% -56.40% 24.63% -
  Horiz. % 148.06% 179.32% 119.88% 94.54% 117.88% 75.37% 100.00%
NP 45,274 48,476 32,638 28,021 30,724 18,936 27,669 8.55%
  YoY % -6.61% 48.53% 16.48% -8.80% 62.25% -31.56% -
  Horiz. % 163.63% 175.20% 117.96% 101.27% 111.04% 68.44% 100.00%
NP to SH 45,274 48,476 32,638 28,021 30,673 18,907 27,599 8.59%
  YoY % -6.61% 48.53% 16.48% -8.65% 62.23% -31.49% -
  Horiz. % 164.04% 175.64% 118.26% 101.53% 111.14% 68.51% 100.00%
Tax Rate 26.37 % 28.83 % 28.69 % 26.98 % 29.59 % 30.36 % 28.36 % -1.20%
  YoY % -8.53% 0.49% 6.34% -8.82% -2.54% 7.05% -
  Horiz. % 92.98% 101.66% 101.16% 95.13% 104.34% 107.05% 100.00%
Total Cost 748,931 705,214 545,663 504,025 505,510 418,831 359,449 13.00%
  YoY % 6.20% 29.24% 8.26% -0.29% 20.70% 16.52% -
  Horiz. % 208.36% 196.19% 151.81% 140.22% 140.63% 116.52% 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 6,155 5,741 5,739 5,742 5,740 7,028 6,944 -1.99%
  YoY % 7.21% 0.04% -0.06% 0.03% -18.32% 1.21% -
  Horiz. % 88.64% 82.68% 82.65% 82.70% 82.67% 101.21% 100.00%
Div Payout % 13.60 % 11.84 % 17.58 % 20.49 % 18.72 % 37.17 % 25.16 % -9.74%
  YoY % 14.86% -32.65% -14.20% 9.46% -49.64% 47.73% -
  Horiz. % 54.05% 47.06% 69.87% 81.44% 74.40% 147.73% 100.00%
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 5.70 % 6.43 % 5.64 % 5.27 % 5.73 % 4.33 % 7.15 % -3.70%
  YoY % -11.35% 14.01% 7.02% -8.03% 32.33% -39.44% -
  Horiz. % 79.72% 89.93% 78.88% 73.71% 80.14% 60.56% 100.00%
ROE 11.26 % 13.28 % 10.19 % 9.47 % 11.34 % 7.79 % 12.14 % -1.25%
  YoY % -15.21% 30.32% 7.60% -16.49% 45.57% -35.83% -
  Horiz. % 92.75% 109.39% 83.94% 78.01% 93.41% 64.17% 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 193.54 183.71 140.79 129.50 130.89 373.30 333.85 -8.68%
  YoY % 5.35% 30.49% 8.72% -1.06% -64.94% 11.82% -
  Horiz. % 57.97% 55.03% 42.17% 38.79% 39.21% 111.82% 100.00%
EPS 11.03 11.82 7.95 6.82 7.49 16.12 23.80 -12.02%
  YoY % -6.68% 48.68% 16.57% -8.95% -53.54% -32.27% -
  Horiz. % 46.34% 49.66% 33.40% 28.66% 31.47% 67.73% 100.00%
DPS 1.50 1.40 1.40 1.40 1.40 6.00 6.00 -20.61%
  YoY % 7.14% 0.00% 0.00% 0.00% -76.67% 0.00% -
  Horiz. % 25.00% 23.33% 23.33% 23.33% 23.33% 100.00% 100.00%
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 - 409,689
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 193.54 183.67 140.93 129.66 130.68 106.68 94.34 12.71%
  YoY % 5.37% 30.33% 8.69% -0.78% 22.50% 13.08% -
  Horiz. % 205.15% 194.69% 149.39% 137.44% 138.52% 113.08% 100.00%
EPS 11.03 11.81 7.95 6.83 7.47 4.61 6.73 8.57%
  YoY % -6.60% 48.55% 16.40% -8.57% 62.04% -31.50% -
  Horiz. % 163.89% 175.48% 118.13% 101.49% 111.00% 68.50% 100.00%
DPS 1.50 1.40 1.40 1.40 1.40 1.71 1.69 -1.97%
  YoY % 7.14% 0.00% 0.00% 0.00% -18.13% 1.18% -
  Horiz. % 88.76% 82.84% 82.84% 82.84% 82.84% 101.18% 100.00%
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 0.25 0.22 0.32 0.32 0.26 0.29 0.17 6.63%
  YoY % 13.64% -31.25% 0.00% 23.08% -10.34% 70.59% -
  Horiz. % 147.06% 129.41% 188.24% 188.24% 152.94% 170.59% 100.00%
P/EPS 4.44 3.47 5.66 6.01 4.54 6.82 2.44 10.48%
  YoY % 27.95% -38.69% -5.82% 32.38% -33.43% 179.51% -
  Horiz. % 181.97% 142.21% 231.97% 246.31% 186.07% 279.51% 100.00%
EY 22.52 28.82 17.66 16.64 22.02 14.66 41.04 -9.51%
  YoY % -21.86% 63.19% 6.13% -24.43% 50.20% -64.28% -
  Horiz. % 54.87% 70.22% 43.03% 40.55% 53.65% 35.72% 100.00%
DY 3.06 3.41 3.11 3.41 4.12 5.45 10.34 -18.35%
  YoY % -10.26% 9.65% -8.80% -17.23% -24.40% -47.29% -
  Horiz. % 29.59% 32.98% 30.08% 32.98% 39.85% 52.71% 100.00%
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 0.24 0.22 0.33 0.32 0.29 0.29 0.19 3.97%
  YoY % 9.09% -33.33% 3.13% 10.34% 0.00% 52.63% -
  Horiz. % 126.32% 115.79% 173.68% 168.42% 152.63% 152.63% 100.00%
P/EPS 4.17 3.47 5.92 6.01 5.08 6.64 2.65 7.84%
  YoY % 20.17% -41.39% -1.50% 18.31% -23.49% 150.57% -
  Horiz. % 157.36% 130.94% 223.40% 226.79% 191.70% 250.57% 100.00%
EY 23.98 28.82 16.91 16.64 19.70 15.07 37.78 -7.29%
  YoY % -16.79% 70.43% 1.62% -15.53% 30.72% -60.11% -
  Horiz. % 63.47% 76.28% 44.76% 44.04% 52.14% 39.89% 100.00%
DY 3.26 3.41 2.98 3.41 3.69 5.61 9.52 -16.34%
  YoY % -4.40% 14.43% -12.61% -7.59% -34.22% -41.07% -
  Horiz. % 34.24% 35.82% 31.30% 35.82% 38.76% 58.93% 100.00%
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.
 


 

255  223  492  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.315+0.005 
 WCEHB 0.32+0.015 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers