[POHKONG] QoQ TTM Result on 31-Jan-2006 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
22-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 3.29%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 387,118 372,124 364,059 357,415 355,119 351,934 348,848 7.16%
PBT 38,622 35,317 30,900 23,747 23,027 22,503 23,467 39.26%
Tax -10,953 -9,605 -8,359 -6,384 -6,246 -6,626 -6,182 46.26%
NP 27,669 25,712 22,541 17,363 16,781 15,877 17,285 36.72%
-
NP to SH 27,599 25,614 22,460 17,305 16,753 15,877 17,285 36.49%
-
Tax Rate 28.36% 27.20% 27.05% 26.88% 27.12% 29.44% 26.34% -
Total Cost 359,449 346,412 341,518 340,052 338,338 336,057 331,563 5.51%
-
Net Worth 227,273 206,010 200,007 191,769 204,363 199,811 196,992 9.97%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 6,944 6,944 6,929 6,929 6,929 - 4,017 43.89%
Div Payout % 25.16% 27.11% 30.85% 40.05% 41.37% - 23.24% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 227,273 206,010 200,007 191,769 204,363 199,811 196,992 9.97%
NOSH 115,955 115,736 115,611 115,523 115,459 115,498 115,200 0.43%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 7.15% 6.91% 6.19% 4.86% 4.73% 4.51% 4.95% -
ROE 12.14% 12.43% 11.23% 9.02% 8.20% 7.95% 8.77% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 333.85 321.53 314.90 309.39 307.57 304.71 302.82 6.70%
EPS 23.80 22.13 19.43 14.98 14.51 13.75 15.00 35.92%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 3.49 43.36%
NAPS 1.96 1.78 1.73 1.66 1.77 1.73 1.71 9.49%
Adjusted Per Share Value based on latest NOSH - 115,523
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 94.34 90.68 88.72 87.10 86.54 85.76 85.01 7.16%
EPS 6.73 6.24 5.47 4.22 4.08 3.87 4.21 36.60%
DPS 1.69 1.69 1.69 1.69 1.69 0.00 0.98 43.66%
NAPS 0.5539 0.502 0.4874 0.4673 0.498 0.4869 0.4801 9.97%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.58 0.61 0.72 0.67 0.54 0.65 0.62 -
P/RPS 0.17 0.19 0.23 0.22 0.18 0.21 0.20 -10.24%
P/EPS 2.44 2.76 3.71 4.47 3.72 4.73 4.13 -29.52%
EY 41.04 36.28 26.98 22.36 26.87 21.15 24.20 42.07%
DY 10.34 9.84 8.33 8.96 11.11 0.00 5.63 49.80%
P/NAPS 0.30 0.34 0.42 0.40 0.31 0.38 0.36 -11.41%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 15/12/06 15/09/06 26/06/06 22/03/06 12/12/05 30/09/05 10/06/05 -
Price 0.63 0.60 0.63 0.63 0.52 0.56 0.62 -
P/RPS 0.19 0.19 0.20 0.20 0.17 0.18 0.20 -3.35%
P/EPS 2.65 2.71 3.24 4.21 3.58 4.07 4.13 -25.54%
EY 37.78 36.89 30.84 23.78 27.90 24.55 24.20 34.46%
DY 9.52 10.00 9.52 9.52 11.54 0.00 5.63 41.79%
P/NAPS 0.32 0.34 0.36 0.38 0.29 0.32 0.36 -7.53%

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