[POHKONG] QoQ TTM Result on 31-Jan-2011 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 6.22%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 753,690 692,495 641,286 604,578 578,301 561,242 553,448 22.79%
PBT 68,117 57,486 51,743 48,686 45,769 44,315 46,395 29.08%
Tax -19,641 -15,848 -14,496 -14,018 -13,131 -12,702 -13,424 28.79%
NP 48,476 41,638 37,247 34,668 32,638 31,613 32,971 29.20%
-
NP to SH 48,476 41,638 37,247 34,668 32,638 31,613 32,971 29.20%
-
Tax Rate 28.83% 27.57% 28.02% 28.79% 28.69% 28.66% 28.93% -
Total Cost 705,214 650,857 604,039 569,910 545,663 529,629 520,477 22.37%
-
Net Worth 365,126 344,484 331,660 324,308 320,388 307,460 303,025 13.19%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 5,741 5,741 5,739 5,739 5,739 5,739 5,742 -0.01%
Div Payout % 11.84% 13.79% 15.41% 16.55% 17.58% 18.15% 17.42% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 365,126 344,484 331,660 324,308 320,388 307,460 303,025 13.19%
NOSH 410,254 410,101 409,457 410,517 410,754 409,947 409,493 0.12%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 6.43% 6.01% 5.81% 5.73% 5.64% 5.63% 5.96% -
ROE 13.28% 12.09% 11.23% 10.69% 10.19% 10.28% 10.88% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 183.71 168.86 156.62 147.27 140.79 136.91 135.15 22.64%
EPS 11.82 10.15 9.10 8.44 7.95 7.71 8.05 29.09%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 0.00%
NAPS 0.89 0.84 0.81 0.79 0.78 0.75 0.74 13.05%
Adjusted Per Share Value based on latest NOSH - 410,517
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 183.65 168.74 156.26 147.31 140.91 136.75 134.85 22.79%
EPS 11.81 10.15 9.08 8.45 7.95 7.70 8.03 29.23%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 0.00%
NAPS 0.8897 0.8394 0.8081 0.7902 0.7807 0.7492 0.7384 13.19%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.41 0.44 0.46 0.49 0.45 0.40 0.38 -
P/RPS 0.22 0.26 0.29 0.33 0.32 0.29 0.28 -14.81%
P/EPS 3.47 4.33 5.06 5.80 5.66 5.19 4.72 -18.49%
EY 28.82 23.08 19.78 17.23 17.66 19.28 21.19 22.68%
DY 3.41 3.18 3.04 2.86 3.11 3.50 3.68 -4.93%
P/NAPS 0.46 0.52 0.57 0.62 0.58 0.53 0.51 -6.63%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 16/12/11 30/09/11 13/06/11 29/03/11 06/12/10 28/09/10 28/06/10 -
Price 0.41 0.40 0.43 0.44 0.47 0.41 0.37 -
P/RPS 0.22 0.24 0.27 0.30 0.33 0.30 0.27 -12.72%
P/EPS 3.47 3.94 4.73 5.21 5.92 5.32 4.60 -17.09%
EY 28.82 25.38 21.16 19.19 16.91 18.81 21.76 20.54%
DY 3.41 3.50 3.26 3.18 2.98 3.41 3.78 -6.61%
P/NAPS 0.46 0.48 0.53 0.56 0.60 0.55 0.50 -5.39%

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