[POHKONG] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
10-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -70.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 351,898 271,740 189,580 93,396 328,398 251,322 171,633 61.46%
PBT 22,415 17,857 13,894 6,963 25,139 19,531 13,652 39.21%
Tax -6,201 -4,879 -3,796 -1,939 -15,563 -14,261 -12,480 -37.29%
NP 16,214 12,978 10,098 5,024 9,576 5,270 1,172 477.21%
-
NP to SH 16,214 12,978 10,098 5,024 17,105 12,799 8,701 51.48%
-
Tax Rate 27.66% 27.32% 27.32% 27.85% 61.91% 73.02% 91.42% -
Total Cost 335,684 258,762 179,482 88,372 318,822 246,052 170,461 57.17%
-
Net Worth 181,971 193,481 190,740 187,853 121,647 102,322 47,424 145.29%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 6,823 - - - 3,379 - - -
Div Payout % 42.09% - - - 19.76% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 181,971 193,481 190,740 187,853 121,647 102,322 47,424 145.29%
NOSH 113,732 113,147 112,200 109,217 67,581 57,809 32,261 131.81%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.61% 4.78% 5.33% 5.38% 2.92% 2.10% 0.68% -
ROE 8.91% 6.71% 5.29% 2.67% 14.06% 12.51% 18.35% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 309.41 240.16 168.97 85.51 485.93 434.74 532.00 -30.34%
EPS 14.26 11.47 9.00 4.60 25.31 22.14 26.97 -34.63%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.60 1.71 1.70 1.72 1.80 1.77 1.47 5.81%
Adjusted Per Share Value based on latest NOSH - 109,217
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 85.76 66.22 46.20 22.76 80.03 61.25 41.83 61.45%
EPS 3.95 3.16 2.46 1.22 4.17 3.12 2.12 51.47%
DPS 1.66 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.4435 0.4715 0.4648 0.4578 0.2964 0.2494 0.1156 145.27%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 - -
Price 0.65 0.62 0.76 0.73 0.79 0.88 0.00 -
P/RPS 0.21 0.26 0.45 0.85 0.16 0.20 0.00 -
P/EPS 4.56 5.41 8.44 15.87 3.12 3.97 0.00 -
EY 21.93 18.50 11.84 6.30 32.04 25.16 0.00 -
DY 9.23 0.00 0.00 0.00 6.33 0.00 0.00 -
P/NAPS 0.41 0.36 0.45 0.42 0.44 0.50 0.00 -
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 10/06/05 31/03/05 10/12/04 28/09/04 30/06/04 08/03/04 -
Price 0.56 0.62 0.68 0.69 0.70 0.81 0.00 -
P/RPS 0.18 0.26 0.40 0.81 0.14 0.19 0.00 -
P/EPS 3.93 5.41 7.56 15.00 2.77 3.66 0.00 -
EY 25.46 18.50 13.24 6.67 36.16 27.33 0.00 -
DY 10.71 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.35 0.36 0.40 0.40 0.39 0.46 0.00 -

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 ⃤ & 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