[POHKONG] QoQ TTM Result on 30-Apr-2005 [#3]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
10-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -6.58%
YoY- 227.99%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 357,415 355,119 351,934 348,848 346,377 346,815 253,419 25.68%
PBT 23,747 23,027 22,503 23,467 25,383 28,253 21,290 7.53%
Tax -6,384 -6,246 -6,626 -6,182 -6,880 -13,652 -11,713 -33.20%
NP 17,363 16,781 15,877 17,285 18,503 14,601 9,577 48.52%
-
NP to SH 17,305 16,753 15,877 17,285 18,503 14,601 9,577 48.19%
-
Tax Rate 26.88% 27.12% 29.44% 26.34% 27.10% 48.32% 55.02% -
Total Cost 340,052 338,338 336,057 331,563 327,874 332,214 243,842 24.74%
-
Net Worth 191,769 204,363 199,811 196,992 195,153 187,853 144,638 20.62%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 6,929 6,929 - 4,017 4,017 - - -
Div Payout % 40.05% 41.37% - 23.24% 21.71% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 191,769 204,363 199,811 196,992 195,153 187,853 144,638 20.62%
NOSH 115,523 115,459 115,498 115,200 114,796 109,217 80,354 27.29%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 4.86% 4.73% 4.51% 4.95% 5.34% 4.21% 3.78% -
ROE 9.02% 8.20% 7.95% 8.77% 9.48% 7.77% 6.62% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 309.39 307.57 304.71 302.82 301.73 317.55 315.38 -1.26%
EPS 14.98 14.51 13.75 15.00 16.12 13.37 11.92 16.40%
DPS 6.00 6.00 0.00 3.49 3.50 0.00 0.00 -
NAPS 1.66 1.77 1.73 1.71 1.70 1.72 1.80 -5.24%
Adjusted Per Share Value based on latest NOSH - 115,200
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 87.09 86.53 85.75 85.00 84.40 84.51 61.75 25.68%
EPS 4.22 4.08 3.87 4.21 4.51 3.56 2.33 48.42%
DPS 1.69 1.69 0.00 0.98 0.98 0.00 0.00 -
NAPS 0.4673 0.498 0.4869 0.48 0.4755 0.4577 0.3524 20.63%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.67 0.54 0.65 0.62 0.76 0.73 0.79 -
P/RPS 0.22 0.18 0.21 0.20 0.25 0.23 0.25 -8.14%
P/EPS 4.47 3.72 4.73 4.13 4.72 5.46 6.63 -23.05%
EY 22.36 26.87 21.15 24.20 21.21 18.31 15.09 29.88%
DY 8.96 11.11 0.00 5.63 4.61 0.00 0.00 -
P/NAPS 0.40 0.31 0.38 0.36 0.45 0.42 0.44 -6.14%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 22/03/06 12/12/05 30/09/05 10/06/05 31/03/05 10/12/04 - -
Price 0.63 0.52 0.56 0.62 0.68 0.69 0.00 -
P/RPS 0.20 0.17 0.18 0.20 0.23 0.22 0.00 -
P/EPS 4.21 3.58 4.07 4.13 4.22 5.16 0.00 -
EY 23.78 27.90 24.55 24.20 23.70 19.38 0.00 -
DY 9.52 11.54 0.00 5.63 5.15 0.00 0.00 -
P/NAPS 0.38 0.29 0.32 0.36 0.40 0.40 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