[POHKONG] QoQ Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 44.53%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 541,636 556,698 592,448 647,928 509,354 514,196 522,822 2.38%
PBT 38,558 35,930 40,300 55,992 39,956 44,780 41,538 -4.84%
Tax -10,138 -10,092 -10,474 -14,532 -11,190 -14,208 -13,910 -19.02%
NP 28,420 25,838 29,826 41,460 28,766 30,572 27,628 1.90%
-
NP to SH 28,444 25,838 29,826 41,460 28,686 30,454 27,500 2.27%
-
Tax Rate 26.29% 28.09% 25.99% 25.95% 28.01% 31.73% 33.49% -
Total Cost 513,216 530,860 562,622 606,468 480,588 483,624 495,194 2.41%
-
Net Worth 283,207 275,083 271,145 270,391 157,511 116,691 242,647 10.86%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 5,746 - - - 3,445 - - -
Div Payout % 20.20% - - - 12.01% - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 283,207 275,083 271,145 270,391 157,511 116,691 242,647 10.86%
NOSH 410,446 410,572 410,826 409,683 246,111 191,298 117,220 130.76%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 5.25% 4.64% 5.03% 6.40% 5.65% 5.95% 5.28% -
ROE 10.04% 9.39% 11.00% 15.33% 18.21% 26.10% 11.33% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 131.96 135.59 144.21 158.15 206.96 268.79 446.01 -55.63%
EPS 6.93 6.29 7.26 10.12 6.99 15.92 23.46 -55.67%
DPS 1.40 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 0.69 0.67 0.66 0.66 0.64 0.61 2.07 -51.95%
Adjusted Per Share Value based on latest NOSH - 409,683
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 131.99 135.66 144.38 157.90 124.13 125.31 127.41 2.38%
EPS 6.93 6.30 7.27 10.10 6.99 7.42 6.70 2.27%
DPS 1.40 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.6902 0.6704 0.6608 0.6589 0.3838 0.2844 0.5913 10.87%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.40 0.38 0.37 0.34 0.44 0.49 1.06 -
P/RPS 0.30 0.28 0.26 0.21 0.21 0.18 0.24 16.05%
P/EPS 5.77 6.04 5.10 3.36 3.77 3.08 4.52 17.69%
EY 17.33 16.56 19.62 29.76 26.49 32.49 22.13 -15.05%
DY 3.50 0.00 0.00 0.00 3.18 0.00 0.00 -
P/NAPS 0.58 0.57 0.56 0.52 0.69 0.80 0.51 8.96%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 16/06/09 11/03/09 01/12/08 25/09/08 26/06/08 27/03/08 -
Price 0.41 0.41 0.37 0.38 0.41 0.45 0.52 -
P/RPS 0.31 0.30 0.26 0.24 0.20 0.17 0.12 88.38%
P/EPS 5.92 6.51 5.10 3.75 3.52 2.83 2.22 92.41%
EY 16.90 15.35 19.62 26.63 28.43 35.38 45.12 -48.06%
DY 3.41 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.59 0.61 0.56 0.58 0.64 0.74 0.25 77.35%

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