[POHKONG] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -63.61%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 372,124 283,897 195,093 96,581 351,898 271,740 189,580 56.96%
PBT 35,140 26,255 15,139 7,487 22,415 17,857 13,894 85.94%
Tax -9,051 -6,613 -3,555 -1,559 -6,201 -4,879 -3,796 78.76%
NP 26,089 19,642 11,584 5,928 16,214 12,978 10,098 88.61%
-
NP to SH 25,995 19,561 11,526 5,900 16,214 12,978 10,098 88.15%
-
Tax Rate 25.76% 25.19% 23.48% 20.82% 27.66% 27.32% 27.32% -
Total Cost 346,035 264,255 183,509 90,653 335,684 258,762 179,482 55.09%
-
Net Worth 205,837 199,884 191,715 204,363 181,971 193,481 190,740 5.22%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 6,938 - - - 6,823 - - -
Div Payout % 26.69% - - - 42.09% - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 205,837 199,884 191,715 204,363 181,971 193,481 190,740 5.22%
NOSH 115,638 115,540 115,490 115,459 113,732 113,147 112,200 2.03%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 7.01% 6.92% 5.94% 6.14% 4.61% 4.78% 5.33% -
ROE 12.63% 9.79% 6.01% 2.89% 8.91% 6.71% 5.29% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 321.80 245.71 168.92 83.65 309.41 240.16 168.97 53.82%
EPS 22.48 16.93 9.98 5.13 14.26 11.47 9.00 84.40%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.78 1.73 1.66 1.77 1.60 1.71 1.70 3.12%
Adjusted Per Share Value based on latest NOSH - 115,459
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 90.67 69.18 47.54 23.53 85.74 66.21 46.19 56.96%
EPS 6.33 4.77 2.81 1.44 3.95 3.16 2.46 88.10%
DPS 1.69 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 0.5015 0.487 0.4671 0.498 0.4434 0.4714 0.4648 5.21%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.61 0.72 0.67 0.54 0.65 0.62 0.76 -
P/RPS 0.19 0.29 0.40 0.65 0.21 0.26 0.45 -43.80%
P/EPS 2.71 4.25 6.71 10.57 4.56 5.41 8.44 -53.20%
EY 36.85 23.51 14.90 9.46 21.93 18.50 11.84 113.61%
DY 9.84 0.00 0.00 0.00 9.23 0.00 0.00 -
P/NAPS 0.34 0.42 0.40 0.31 0.41 0.36 0.45 -17.08%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 15/09/06 26/06/06 22/03/06 12/12/05 30/09/05 10/06/05 31/03/05 -
Price 0.60 0.63 0.63 0.52 0.56 0.62 0.68 -
P/RPS 0.19 0.26 0.37 0.62 0.18 0.26 0.40 -39.20%
P/EPS 2.67 3.72 6.31 10.18 3.93 5.41 7.56 -50.13%
EY 37.47 26.87 15.84 9.83 25.46 18.50 13.24 100.45%
DY 10.00 0.00 0.00 0.00 10.71 0.00 0.00 -
P/NAPS 0.34 0.36 0.38 0.29 0.35 0.36 0.40 -10.29%

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