Highlights

[POHKONG] YoY TTM 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 -     16.42%    YoY -     48.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 812,621 961,179 794,205 753,690 578,301 532,046 536,234 7.17%
  YoY % -15.46% 21.02% 5.38% 30.33% 8.69% -0.78% -
  Horiz. % 151.54% 179.25% 148.11% 140.55% 107.84% 99.22% 100.00%
PBT 19,887 30,707 61,491 68,117 45,769 38,376 43,635 -12.27%
  YoY % -35.24% -50.06% -9.73% 48.83% 19.26% -12.05% -
  Horiz. % 45.58% 70.37% 140.92% 156.11% 104.89% 87.95% 100.00%
Tax -8,383 -3,252 -16,217 -19,641 -13,131 -10,355 -12,911 -6.94%
  YoY % -157.78% 79.95% 17.43% -49.58% -26.81% 19.80% -
  Horiz. % 64.93% 25.19% 125.61% 152.13% 101.70% 80.20% 100.00%
NP 11,504 27,455 45,274 48,476 32,638 28,021 30,724 -15.10%
  YoY % -58.10% -39.36% -6.61% 48.53% 16.48% -8.80% -
  Horiz. % 37.44% 89.36% 147.36% 157.78% 106.23% 91.20% 100.00%
NP to SH 11,504 27,455 45,274 48,476 32,638 28,021 30,673 -15.07%
  YoY % -58.10% -39.36% -6.61% 48.53% 16.48% -8.65% -
  Horiz. % 37.51% 89.51% 147.60% 158.04% 106.41% 91.35% 100.00%
Tax Rate 42.15 % 10.59 % 26.37 % 28.83 % 28.69 % 26.98 % 29.59 % 6.07%
  YoY % 298.02% -59.84% -8.53% 0.49% 6.34% -8.82% -
  Horiz. % 142.45% 35.79% 89.12% 97.43% 96.96% 91.18% 100.00%
Total Cost 801,117 933,724 748,931 705,214 545,663 504,025 505,510 7.97%
  YoY % -14.20% 24.67% 6.20% 29.24% 8.26% -0.29% -
  Horiz. % 158.48% 184.71% 148.15% 139.51% 107.94% 99.71% 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 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 % 35.67 % 20.92 % 13.60 % 11.84 % 17.58 % 20.49 % 18.72 % 11.34%
  YoY % 70.51% 53.82% 14.86% -32.65% -14.20% 9.46% -
  Horiz. % 190.54% 111.75% 72.65% 63.25% 93.91% 109.46% 100.00%
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 1.42 % 2.86 % 5.70 % 6.43 % 5.64 % 5.27 % 5.73 % -20.74%
  YoY % -50.35% -49.82% -11.35% 14.01% 7.02% -8.03% -
  Horiz. % 24.78% 49.91% 99.48% 112.22% 98.43% 91.97% 100.00%
ROE 2.55 % 6.14 % 11.26 % 13.28 % 10.19 % 9.47 % 11.34 % -22.01%
  YoY % -58.47% -45.47% -15.21% 30.32% 7.60% -16.49% -
  Horiz. % 22.49% 54.14% 99.29% 117.11% 89.86% 83.51% 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 198.03 234.23 193.54 183.71 140.79 129.50 130.89 7.14%
  YoY % -15.45% 21.02% 5.35% 30.49% 8.72% -1.06% -
  Horiz. % 151.29% 178.95% 147.86% 140.35% 107.56% 98.94% 100.00%
EPS 2.80 6.69 11.03 11.82 7.95 6.82 7.49 -15.12%
  YoY % -58.15% -39.35% -6.68% 48.68% 16.57% -8.95% -
  Horiz. % 37.38% 89.32% 147.26% 157.81% 106.14% 91.05% 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 1.1000 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 198.03 234.23 193.54 183.67 140.93 129.66 130.68 7.17%
  YoY % -15.45% 21.02% 5.37% 30.33% 8.69% -0.78% -
  Horiz. % 151.54% 179.24% 148.10% 140.55% 107.84% 99.22% 100.00%
EPS 2.80 6.69 11.03 11.81 7.95 6.83 7.47 -15.08%
  YoY % -58.15% -39.35% -6.60% 48.55% 16.40% -8.57% -
  Horiz. % 37.48% 89.56% 147.66% 158.10% 106.43% 91.43% 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 1.1000 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 0.22 0.20 0.25 0.22 0.32 0.32 0.26 -2.74%
  YoY % 10.00% -20.00% 13.64% -31.25% 0.00% 23.08% -
  Horiz. % 84.62% 76.92% 96.15% 84.62% 123.08% 123.08% 100.00%
P/EPS 15.69 7.10 4.44 3.47 5.66 6.01 4.54 22.95%
  YoY % 120.99% 59.91% 27.95% -38.69% -5.82% 32.38% -
  Horiz. % 345.59% 156.39% 97.80% 76.43% 124.67% 132.38% 100.00%
EY 6.37 14.09 22.52 28.82 17.66 16.64 22.02 -18.67%
  YoY % -54.79% -37.43% -21.86% 63.19% 6.13% -24.43% -
  Horiz. % 28.93% 63.99% 102.27% 130.88% 80.20% 75.57% 100.00%
DY 2.27 2.95 3.06 3.41 3.11 3.41 4.12 -9.45%
  YoY % -23.05% -3.59% -10.26% 9.65% -8.80% -17.23% -
  Horiz. % 55.10% 71.60% 74.27% 82.77% 75.49% 82.77% 100.00%
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 0.19 0.20 0.24 0.22 0.33 0.32 0.29 -6.80%
  YoY % -5.00% -16.67% 9.09% -33.33% 3.13% 10.34% -
  Horiz. % 65.52% 68.97% 82.76% 75.86% 113.79% 110.34% 100.00%
P/EPS 13.73 6.95 4.17 3.47 5.92 6.01 5.08 18.01%
  YoY % 97.55% 66.67% 20.17% -41.39% -1.50% 18.31% -
  Horiz. % 270.28% 136.81% 82.09% 68.31% 116.54% 118.31% 100.00%
EY 7.28 14.39 23.98 28.82 16.91 16.64 19.70 -15.28%
  YoY % -49.41% -39.99% -16.79% 70.43% 1.62% -15.53% -
  Horiz. % 36.95% 73.05% 121.73% 146.29% 85.84% 84.47% 100.00%
DY 2.60 3.01 3.26 3.41 2.98 3.41 3.69 -5.67%
  YoY % -13.62% -7.67% -4.40% 14.43% -12.61% -7.59% -
  Horiz. % 70.46% 81.57% 88.35% 92.41% 80.76% 92.41% 100.00%
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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers