[POHKONG] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
11-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -28.06%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 609,568 541,636 556,698 592,448 647,928 509,354 514,196 11.97%
PBT 54,948 38,558 35,930 40,300 55,992 39,956 44,780 14.57%
Tax -15,508 -10,138 -10,092 -10,474 -14,532 -11,190 -14,208 5.99%
NP 39,440 28,420 25,838 29,826 41,460 28,766 30,572 18.45%
-
NP to SH 39,440 28,444 25,838 29,826 41,460 28,686 30,454 18.75%
-
Tax Rate 28.22% 26.29% 28.09% 25.99% 25.95% 28.01% 31.73% -
Total Cost 570,128 513,216 530,860 562,622 606,468 480,588 483,624 11.56%
-
Net Worth 295,799 283,207 275,083 271,145 270,391 157,511 116,691 85.59%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 5,746 - - - 3,445 - -
Div Payout % - 20.20% - - - 12.01% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 295,799 283,207 275,083 271,145 270,391 157,511 116,691 85.59%
NOSH 410,833 410,446 410,572 410,826 409,683 246,111 191,298 66.22%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.47% 5.25% 4.64% 5.03% 6.40% 5.65% 5.95% -
ROE 13.33% 10.04% 9.39% 11.00% 15.33% 18.21% 26.10% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 148.37 131.96 135.59 144.21 158.15 206.96 268.79 -32.63%
EPS 9.60 6.93 6.29 7.26 10.12 6.99 15.92 -28.55%
DPS 0.00 1.40 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.72 0.69 0.67 0.66 0.66 0.64 0.61 11.65%
Adjusted Per Share Value based on latest NOSH - 409,729
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 148.55 131.99 135.66 144.38 157.90 124.13 125.31 11.97%
EPS 9.61 6.93 6.30 7.27 10.10 6.99 7.42 18.76%
DPS 0.00 1.40 0.00 0.00 0.00 0.84 0.00 -
NAPS 0.7208 0.6902 0.6704 0.6608 0.6589 0.3838 0.2844 85.57%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.41 0.40 0.38 0.37 0.34 0.44 0.49 -
P/RPS 0.28 0.30 0.28 0.26 0.21 0.21 0.18 34.14%
P/EPS 4.27 5.77 6.04 5.10 3.36 3.77 3.08 24.25%
EY 23.41 17.33 16.56 19.62 29.76 26.49 32.49 -19.58%
DY 0.00 3.50 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 0.57 0.58 0.57 0.56 0.52 0.69 0.80 -20.17%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 07/12/09 29/09/09 16/06/09 11/03/09 01/12/08 25/09/08 26/06/08 -
Price 0.41 0.41 0.41 0.37 0.38 0.41 0.45 -
P/RPS 0.28 0.31 0.30 0.26 0.24 0.20 0.17 39.34%
P/EPS 4.27 5.92 6.51 5.10 3.75 3.52 2.83 31.45%
EY 23.41 16.90 15.35 19.62 26.63 28.43 35.38 -24.01%
DY 0.00 3.41 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.57 0.59 0.61 0.56 0.58 0.64 0.74 -15.93%

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