[POHKONG] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
10-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -4.47%
YoY- -46.92%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 802,161 812,621 798,793 894,222 990,217 961,179 975,784 -12.21%
PBT 28,360 19,887 21,569 18,208 20,010 30,707 40,353 -20.90%
Tax -10,442 -8,383 -8,507 561 -363 -3,252 -5,828 47.36%
NP 17,918 11,504 13,062 18,769 19,647 27,455 34,525 -35.34%
-
NP to SH 17,918 11,504 13,062 18,769 19,647 27,455 34,525 -35.34%
-
Tax Rate 36.82% 42.15% 39.44% -3.08% 1.81% 10.59% 14.44% -
Total Cost 784,243 801,117 785,731 875,453 970,570 933,724 941,259 -11.42%
-
Net Worth 455,490 451,387 447,283 447,283 443,180 447,283 439,076 2.47%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,103 4,103 4,103 5,744 5,744 5,744 5,744 -20.04%
Div Payout % 22.90% 35.67% 31.42% 30.61% 29.24% 20.92% 16.64% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 455,490 451,387 447,283 447,283 443,180 447,283 439,076 2.47%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,352 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 2.23% 1.42% 1.64% 2.10% 1.98% 2.86% 3.54% -
ROE 3.93% 2.55% 2.92% 4.20% 4.43% 6.14% 7.86% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 195.48 198.03 194.66 217.92 241.31 234.23 237.79 -12.21%
EPS 4.37 2.80 3.18 4.57 4.79 6.69 8.41 -35.28%
DPS 1.00 1.00 1.00 1.40 1.40 1.40 1.40 -20.04%
NAPS 1.11 1.10 1.09 1.09 1.08 1.09 1.07 2.47%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 195.46 198.01 194.64 217.89 241.28 234.20 237.76 -12.21%
EPS 4.37 2.80 3.18 4.57 4.79 6.69 8.41 -35.28%
DPS 1.00 1.00 1.00 1.40 1.40 1.40 1.40 -20.04%
NAPS 1.1099 1.0999 1.0899 1.0899 1.0799 1.0899 1.0699 2.47%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.445 0.44 0.48 0.475 0.48 0.475 0.47 -
P/RPS 0.23 0.22 0.25 0.22 0.20 0.20 0.20 9.73%
P/EPS 10.19 15.69 15.08 10.39 10.03 7.10 5.59 49.06%
EY 9.81 6.37 6.63 9.63 9.97 14.09 17.90 -32.95%
DY 2.25 2.27 2.08 2.95 2.92 2.95 2.98 -17.04%
P/NAPS 0.40 0.40 0.44 0.44 0.44 0.44 0.44 -6.14%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 25/03/15 15/12/14 22/09/14 10/06/14 26/03/14 19/12/13 24/09/13 -
Price 0.43 0.385 0.47 0.465 0.485 0.465 0.46 -
P/RPS 0.22 0.19 0.24 0.21 0.20 0.20 0.19 10.23%
P/EPS 9.85 13.73 14.77 10.17 10.13 6.95 5.47 47.85%
EY 10.15 7.28 6.77 9.84 9.87 14.39 18.29 -32.39%
DY 2.33 2.60 2.13 3.01 2.89 3.01 3.04 -16.20%
P/NAPS 0.39 0.35 0.43 0.43 0.45 0.43 0.43 -6.28%

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