[POHKONG] QoQ TTM Result on 30-Apr-2011 [#3]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
13-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 7.44%
YoY- 12.97%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 785,619 753,690 692,495 641,286 604,578 578,301 561,242 25.05%
PBT 71,614 68,117 57,486 51,743 48,686 45,769 44,315 37.58%
Tax -20,231 -19,641 -15,848 -14,496 -14,018 -13,131 -12,702 36.26%
NP 51,383 48,476 41,638 37,247 34,668 32,638 31,613 38.11%
-
NP to SH 51,383 48,476 41,638 37,247 34,668 32,638 31,613 38.11%
-
Tax Rate 28.25% 28.83% 27.57% 28.02% 28.79% 28.69% 28.66% -
Total Cost 734,236 705,214 650,857 604,039 569,910 545,663 529,629 24.25%
-
Net Worth 369,316 365,126 344,484 331,660 324,308 320,388 307,460 12.96%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 5,741 5,741 5,741 5,739 5,739 5,739 5,739 0.02%
Div Payout % 11.17% 11.84% 13.79% 15.41% 16.55% 17.58% 18.15% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 369,316 365,126 344,484 331,660 324,308 320,388 307,460 12.96%
NOSH 410,352 410,254 410,101 409,457 410,517 410,754 409,947 0.06%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 6.54% 6.43% 6.01% 5.81% 5.73% 5.64% 5.63% -
ROE 13.91% 13.28% 12.09% 11.23% 10.69% 10.19% 10.28% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 191.45 183.71 168.86 156.62 147.27 140.79 136.91 24.97%
EPS 12.52 11.82 10.15 9.10 8.44 7.95 7.71 38.03%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 0.00%
NAPS 0.90 0.89 0.84 0.81 0.79 0.78 0.75 12.88%
Adjusted Per Share Value based on latest NOSH - 409,457
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 191.43 183.65 168.74 156.26 147.31 140.91 136.75 25.06%
EPS 12.52 11.81 10.15 9.08 8.45 7.95 7.70 38.15%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 0.00%
NAPS 0.8999 0.8897 0.8394 0.8081 0.7902 0.7807 0.7492 12.95%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.49 0.41 0.44 0.46 0.49 0.45 0.40 -
P/RPS 0.26 0.22 0.26 0.29 0.33 0.32 0.29 -7.00%
P/EPS 3.91 3.47 4.33 5.06 5.80 5.66 5.19 -17.16%
EY 25.55 28.82 23.08 19.78 17.23 17.66 19.28 20.58%
DY 2.86 3.41 3.18 3.04 2.86 3.11 3.50 -12.56%
P/NAPS 0.54 0.46 0.52 0.57 0.62 0.58 0.53 1.25%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 16/12/11 30/09/11 13/06/11 29/03/11 06/12/10 28/09/10 -
Price 0.56 0.41 0.40 0.43 0.44 0.47 0.41 -
P/RPS 0.29 0.22 0.24 0.27 0.30 0.33 0.30 -2.22%
P/EPS 4.47 3.47 3.94 4.73 5.21 5.92 5.32 -10.92%
EY 22.36 28.82 25.38 21.16 19.19 16.91 18.81 12.18%
DY 2.50 3.41 3.50 3.26 3.18 2.98 3.41 -18.64%
P/NAPS 0.62 0.46 0.48 0.53 0.56 0.60 0.55 8.29%

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