[POHKONG] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -7.36%
YoY- -18.37%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 961,179 975,784 876,442 789,668 794,205 830,121 808,516 12.18%
PBT 30,707 40,353 47,654 56,087 61,491 71,414 74,762 -44.65%
Tax -3,252 -5,828 -12,292 -14,144 -16,217 -20,132 -20,844 -70.92%
NP 27,455 34,525 35,362 41,943 45,274 51,282 53,918 -36.15%
-
NP to SH 27,455 34,525 35,362 41,943 45,274 51,282 53,918 -36.15%
-
Tax Rate 10.59% 14.44% 25.79% 25.22% 26.37% 28.19% 27.88% -
Total Cost 933,724 941,259 841,080 747,725 748,931 778,839 754,598 15.21%
-
Net Worth 447,283 439,076 410,352 406,248 402,144 389,834 381,627 11.13%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 5,744 5,744 6,155 6,155 6,155 6,155 5,741 0.03%
Div Payout % 20.92% 16.64% 17.41% 14.68% 13.60% 12.00% 10.65% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 447,283 439,076 410,352 406,248 402,144 389,834 381,627 11.13%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,352 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 2.86% 3.54% 4.03% 5.31% 5.70% 6.18% 6.67% -
ROE 6.14% 7.86% 8.62% 10.32% 11.26% 13.15% 14.13% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 234.23 237.79 213.58 192.44 193.54 202.29 197.03 12.18%
EPS 6.69 8.41 8.62 10.22 11.03 12.50 13.14 -36.16%
DPS 1.40 1.40 1.50 1.50 1.50 1.50 1.40 0.00%
NAPS 1.09 1.07 1.00 0.99 0.98 0.95 0.93 11.13%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 234.23 237.79 213.58 192.44 193.54 202.29 197.03 12.18%
EPS 6.69 8.41 8.62 10.22 11.03 12.50 13.14 -36.16%
DPS 1.40 1.40 1.50 1.50 1.50 1.50 1.40 0.00%
NAPS 1.09 1.07 1.00 0.99 0.98 0.95 0.93 11.13%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.475 0.47 0.445 0.47 0.49 0.48 0.50 -
P/RPS 0.20 0.20 0.21 0.24 0.25 0.24 0.25 -13.78%
P/EPS 7.10 5.59 5.16 4.60 4.44 3.84 3.81 51.26%
EY 14.09 17.90 19.37 21.75 22.52 26.04 26.28 -33.92%
DY 2.95 2.98 3.37 3.19 3.06 3.13 2.80 3.53%
P/NAPS 0.44 0.44 0.45 0.47 0.50 0.51 0.54 -12.72%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 -
Price 0.465 0.46 0.48 0.46 0.46 0.52 0.49 -
P/RPS 0.20 0.19 0.22 0.24 0.24 0.26 0.25 -13.78%
P/EPS 6.95 5.47 5.57 4.50 4.17 4.16 3.73 51.24%
EY 14.39 18.29 17.95 22.22 23.98 24.03 26.82 -33.89%
DY 3.01 3.04 3.13 3.26 3.26 2.88 2.86 3.45%
P/NAPS 0.43 0.43 0.48 0.46 0.47 0.55 0.53 -12.97%

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