[POHKONG] QoQ Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 0.5%
YoY- 16.06%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 386,324 351,898 362,320 379,160 373,584 328,398 335,096 9.91%
PBT 29,948 22,415 23,809 27,788 27,852 25,139 26,041 9.73%
Tax -6,236 -6,201 -6,505 -7,592 -7,756 -15,563 -19,014 -52.34%
NP 23,712 16,214 17,304 20,196 20,096 9,576 7,026 124.49%
-
NP to SH 23,600 16,214 17,304 20,196 20,096 17,105 17,065 24.05%
-
Tax Rate 20.82% 27.66% 27.32% 27.32% 27.85% 61.91% 73.02% -
Total Cost 362,612 335,684 345,016 358,964 353,488 318,822 328,069 6.88%
-
Net Worth 204,363 181,971 193,481 190,740 187,853 121,647 102,322 58.39%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 6,823 - - - 3,379 - -
Div Payout % - 42.09% - - - 19.76% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 204,363 181,971 193,481 190,740 187,853 121,647 102,322 58.39%
NOSH 115,459 113,732 113,147 112,200 109,217 67,581 57,809 58.39%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 6.14% 4.61% 4.78% 5.33% 5.38% 2.92% 2.10% -
ROE 11.55% 8.91% 8.94% 10.59% 10.70% 14.06% 16.68% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 334.60 309.41 320.22 337.93 342.06 485.93 579.66 -30.60%
EPS 20.52 14.26 15.29 18.00 18.40 25.31 29.52 -21.47%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.77 1.60 1.71 1.70 1.72 1.80 1.77 0.00%
Adjusted Per Share Value based on latest NOSH - 114,796
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 94.14 85.76 88.29 92.40 91.04 80.03 81.66 9.91%
EPS 5.75 3.95 4.22 4.92 4.90 4.17 4.16 24.01%
DPS 0.00 1.66 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.498 0.4435 0.4715 0.4648 0.4578 0.2964 0.2494 58.37%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.54 0.65 0.62 0.76 0.73 0.79 0.88 -
P/RPS 0.16 0.21 0.19 0.22 0.21 0.16 0.15 4.38%
P/EPS 2.64 4.56 4.05 4.22 3.97 3.12 2.98 -7.73%
EY 37.85 21.93 24.67 23.68 25.21 32.04 33.55 8.34%
DY 0.00 9.23 0.00 0.00 0.00 6.33 0.00 -
P/NAPS 0.31 0.41 0.36 0.45 0.42 0.44 0.50 -27.22%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 12/12/05 30/09/05 10/06/05 31/03/05 10/12/04 28/09/04 30/06/04 -
Price 0.52 0.56 0.62 0.68 0.69 0.70 0.81 -
P/RPS 0.16 0.18 0.19 0.20 0.20 0.14 0.14 9.28%
P/EPS 2.54 3.93 4.05 3.78 3.75 2.77 2.74 -4.91%
EY 39.31 25.46 24.67 26.47 26.67 36.16 36.44 5.16%
DY 0.00 10.71 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.29 0.35 0.36 0.40 0.40 0.39 0.46 -26.41%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment