[POHKONG] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -28.44%
YoY- -53.16%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 812,621 798,793 894,222 990,217 961,179 975,784 876,442 -4.90%
PBT 19,887 21,569 18,208 20,010 30,707 40,353 47,654 -44.06%
Tax -8,383 -8,507 561 -363 -3,252 -5,828 -12,292 -22.46%
NP 11,504 13,062 18,769 19,647 27,455 34,525 35,362 -52.60%
-
NP to SH 11,504 13,062 18,769 19,647 27,455 34,525 35,362 -52.60%
-
Tax Rate 42.15% 39.44% -3.08% 1.81% 10.59% 14.44% 25.79% -
Total Cost 801,117 785,731 875,453 970,570 933,724 941,259 841,080 -3.18%
-
Net Worth 451,387 447,283 447,283 443,180 447,283 439,076 410,352 6.54%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 4,103 4,103 5,744 5,744 5,744 5,744 6,155 -23.63%
Div Payout % 35.67% 31.42% 30.61% 29.24% 20.92% 16.64% 17.41% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 451,387 447,283 447,283 443,180 447,283 439,076 410,352 6.54%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,352 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 1.42% 1.64% 2.10% 1.98% 2.86% 3.54% 4.03% -
ROE 2.55% 2.92% 4.20% 4.43% 6.14% 7.86% 8.62% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 198.03 194.66 217.92 241.31 234.23 237.79 213.58 -4.90%
EPS 2.80 3.18 4.57 4.79 6.69 8.41 8.62 -52.64%
DPS 1.00 1.00 1.40 1.40 1.40 1.40 1.50 -23.62%
NAPS 1.10 1.09 1.09 1.08 1.09 1.07 1.00 6.54%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 198.01 194.64 217.89 241.28 234.20 237.76 213.56 -4.90%
EPS 2.80 3.18 4.57 4.79 6.69 8.41 8.62 -52.64%
DPS 1.00 1.00 1.40 1.40 1.40 1.40 1.50 -23.62%
NAPS 1.0999 1.0899 1.0899 1.0799 1.0899 1.0699 0.9999 6.54%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.44 0.48 0.475 0.48 0.475 0.47 0.445 -
P/RPS 0.22 0.25 0.22 0.20 0.20 0.20 0.21 3.14%
P/EPS 15.69 15.08 10.39 10.03 7.10 5.59 5.16 109.46%
EY 6.37 6.63 9.63 9.97 14.09 17.90 19.37 -52.25%
DY 2.27 2.08 2.95 2.92 2.95 2.98 3.37 -23.10%
P/NAPS 0.40 0.44 0.44 0.44 0.44 0.44 0.45 -7.53%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 15/12/14 22/09/14 10/06/14 26/03/14 19/12/13 24/09/13 20/06/13 -
Price 0.385 0.47 0.465 0.485 0.465 0.46 0.48 -
P/RPS 0.19 0.24 0.21 0.20 0.20 0.19 0.22 -9.28%
P/EPS 13.73 14.77 10.17 10.13 6.95 5.47 5.57 82.17%
EY 7.28 6.77 9.84 9.87 14.39 18.29 17.95 -45.11%
DY 2.60 2.13 3.01 2.89 3.01 3.04 3.13 -11.60%
P/NAPS 0.35 0.43 0.43 0.45 0.43 0.43 0.48 -18.94%

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