Highlights

[POHKONG] YoY TTM 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 -     -11.72%    YoY -     -6.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 784,058 812,621 961,179 794,205 753,690 578,301 532,046 6.67%
  YoY % -3.51% -15.46% 21.02% 5.38% 30.33% 8.69% -
  Horiz. % 147.37% 152.74% 180.66% 149.27% 141.66% 108.69% 100.00%
PBT 19,890 19,887 30,707 61,491 68,117 45,769 38,376 -10.37%
  YoY % 0.02% -35.24% -50.06% -9.73% 48.83% 19.26% -
  Horiz. % 51.83% 51.82% 80.02% 160.23% 177.50% 119.26% 100.00%
Tax -8,965 -8,383 -3,252 -16,217 -19,641 -13,131 -10,355 -2.37%
  YoY % -6.94% -157.78% 79.95% 17.43% -49.58% -26.81% -
  Horiz. % 86.58% 80.96% 31.41% 156.61% 189.68% 126.81% 100.00%
NP 10,925 11,504 27,455 45,274 48,476 32,638 28,021 -14.52%
  YoY % -5.03% -58.10% -39.36% -6.61% 48.53% 16.48% -
  Horiz. % 38.99% 41.05% 97.98% 161.57% 173.00% 116.48% 100.00%
NP to SH 10,925 11,504 27,455 45,274 48,476 32,638 28,021 -14.52%
  YoY % -5.03% -58.10% -39.36% -6.61% 48.53% 16.48% -
  Horiz. % 38.99% 41.05% 97.98% 161.57% 173.00% 116.48% 100.00%
Tax Rate 45.07 % 42.15 % 10.59 % 26.37 % 28.83 % 28.69 % 26.98 % 8.92%
  YoY % 6.93% 298.02% -59.84% -8.53% 0.49% 6.34% -
  Horiz. % 167.05% 156.23% 39.25% 97.74% 106.86% 106.34% 100.00%
Total Cost 773,133 801,117 933,724 748,931 705,214 545,663 504,025 7.39%
  YoY % -3.49% -14.20% 24.67% 6.20% 29.24% 8.26% -
  Horiz. % 153.39% 158.94% 185.25% 148.59% 139.92% 108.26% 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 41 4,103 5,744 6,155 5,741 5,739 5,742 -56.10%
  YoY % -99.00% -28.57% -6.67% 7.21% 0.04% -0.06% -
  Horiz. % 0.71% 71.46% 100.04% 107.19% 99.98% 99.94% 100.00%
Div Payout % 0.38 % 35.67 % 20.92 % 13.60 % 11.84 % 17.58 % 20.49 % -48.54%
  YoY % -98.93% 70.51% 53.82% 14.86% -32.65% -14.20% -
  Horiz. % 1.85% 174.08% 102.10% 66.37% 57.78% 85.80% 100.00%
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 1.39 % 1.42 % 2.86 % 5.70 % 6.43 % 5.64 % 5.27 % -19.91%
  YoY % -2.11% -50.35% -49.82% -11.35% 14.01% 7.02% -
  Horiz. % 26.38% 26.94% 54.27% 108.16% 122.01% 107.02% 100.00%
ROE 2.38 % 2.55 % 6.14 % 11.26 % 13.28 % 10.19 % 9.47 % -20.55%
  YoY % -6.67% -58.47% -45.47% -15.21% 30.32% 7.60% -
  Horiz. % 25.13% 26.93% 64.84% 118.90% 140.23% 107.60% 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 191.07 198.03 234.23 193.54 183.71 140.79 129.50 6.69%
  YoY % -3.51% -15.45% 21.02% 5.35% 30.49% 8.72% -
  Horiz. % 147.54% 152.92% 180.87% 149.45% 141.86% 108.72% 100.00%
EPS 2.66 2.80 6.69 11.03 11.82 7.95 6.82 -14.52%
  YoY % -5.00% -58.15% -39.35% -6.68% 48.68% 16.57% -
  Horiz. % 39.00% 41.06% 98.09% 161.73% 173.31% 116.57% 100.00%
DPS 0.01 1.00 1.40 1.50 1.40 1.40 1.40 -56.10%
  YoY % -99.00% -28.57% -6.67% 7.14% 0.00% 0.00% -
  Horiz. % 0.71% 71.43% 100.00% 107.14% 100.00% 100.00% 100.00%
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 191.07 198.03 234.23 193.54 183.67 140.93 129.66 6.67%
  YoY % -3.51% -15.45% 21.02% 5.37% 30.33% 8.69% -
  Horiz. % 147.36% 152.73% 180.65% 149.27% 141.66% 108.69% 100.00%
EPS 2.66 2.80 6.69 11.03 11.81 7.95 6.83 -14.54%
  YoY % -5.00% -58.15% -39.35% -6.60% 48.55% 16.40% -
  Horiz. % 38.95% 41.00% 97.95% 161.49% 172.91% 116.40% 100.00%
DPS 0.01 1.00 1.40 1.50 1.40 1.40 1.40 -56.10%
  YoY % -99.00% -28.57% -6.67% 7.14% 0.00% 0.00% -
  Horiz. % 0.71% 71.43% 100.00% 107.14% 100.00% 100.00% 100.00%
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 0.24 0.22 0.20 0.25 0.22 0.32 0.32 -4.68%
  YoY % 9.09% 10.00% -20.00% 13.64% -31.25% 0.00% -
  Horiz. % 75.00% 68.75% 62.50% 78.12% 68.75% 100.00% 100.00%
P/EPS 17.28 15.69 7.10 4.44 3.47 5.66 6.01 19.24%
  YoY % 10.13% 120.99% 59.91% 27.95% -38.69% -5.82% -
  Horiz. % 287.52% 261.06% 118.14% 73.88% 57.74% 94.18% 100.00%
EY 5.79 6.37 14.09 22.52 28.82 17.66 16.64 -16.13%
  YoY % -9.11% -54.79% -37.43% -21.86% 63.19% 6.13% -
  Horiz. % 34.80% 38.28% 84.68% 135.34% 173.20% 106.13% 100.00%
DY 0.02 2.27 2.95 3.06 3.41 3.11 3.41 -57.52%
  YoY % -99.12% -23.05% -3.59% -10.26% 9.65% -8.80% -
  Horiz. % 0.59% 66.57% 86.51% 89.74% 100.00% 91.20% 100.00%
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 0.29 0.19 0.20 0.24 0.22 0.33 0.32 -1.63%
  YoY % 52.63% -5.00% -16.67% 9.09% -33.33% 3.13% -
  Horiz. % 90.62% 59.38% 62.50% 75.00% 68.75% 103.13% 100.00%
P/EPS 21.03 13.73 6.95 4.17 3.47 5.92 6.01 23.20%
  YoY % 53.17% 97.55% 66.67% 20.17% -41.39% -1.50% -
  Horiz. % 349.92% 228.45% 115.64% 69.38% 57.74% 98.50% 100.00%
EY 4.75 7.28 14.39 23.98 28.82 16.91 16.64 -18.85%
  YoY % -34.75% -49.41% -39.99% -16.79% 70.43% 1.62% -
  Horiz. % 28.55% 43.75% 86.48% 144.11% 173.20% 101.62% 100.00%
DY 0.02 2.60 3.01 3.26 3.41 2.98 3.41 -57.52%
  YoY % -99.23% -13.62% -7.67% -4.40% 14.43% -12.61% -
  Horiz. % 0.59% 76.25% 88.27% 95.60% 100.00% 87.39% 100.00%
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers