[POHKONG] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -4.89%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 876,442 789,668 794,205 830,121 808,516 785,619 753,690 10.59%
PBT 47,654 56,087 61,491 71,414 74,762 71,614 68,117 -21.21%
Tax -12,292 -14,144 -16,217 -20,132 -20,844 -20,231 -19,641 -26.85%
NP 35,362 41,943 45,274 51,282 53,918 51,383 48,476 -18.98%
-
NP to SH 35,362 41,943 45,274 51,282 53,918 51,383 48,476 -18.98%
-
Tax Rate 25.79% 25.22% 26.37% 28.19% 27.88% 28.25% 28.83% -
Total Cost 841,080 747,725 748,931 778,839 754,598 734,236 705,214 12.47%
-
Net Worth 410,352 406,248 402,144 389,834 381,627 369,316 365,126 8.10%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 6,155 6,155 6,155 6,155 5,741 5,741 5,741 4.75%
Div Payout % 17.41% 14.68% 13.60% 12.00% 10.65% 11.17% 11.84% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 410,352 406,248 402,144 389,834 381,627 369,316 365,126 8.10%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,254 0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.03% 5.31% 5.70% 6.18% 6.67% 6.54% 6.43% -
ROE 8.62% 10.32% 11.26% 13.15% 14.13% 13.91% 13.28% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 213.58 192.44 193.54 202.29 197.03 191.45 183.71 10.57%
EPS 8.62 10.22 11.03 12.50 13.14 12.52 11.82 -18.99%
DPS 1.50 1.50 1.50 1.50 1.40 1.40 1.40 4.71%
NAPS 1.00 0.99 0.98 0.95 0.93 0.90 0.89 8.08%
Adjusted Per Share Value based on latest NOSH - 410,352
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 213.56 192.41 193.52 202.27 197.00 191.43 183.65 10.59%
EPS 8.62 10.22 11.03 12.50 13.14 12.52 11.81 -18.94%
DPS 1.50 1.50 1.50 1.50 1.40 1.40 1.40 4.71%
NAPS 0.9999 0.9899 0.9799 0.9499 0.9299 0.8999 0.8897 8.10%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.445 0.47 0.49 0.48 0.50 0.49 0.41 -
P/RPS 0.21 0.24 0.25 0.24 0.25 0.26 0.22 -3.05%
P/EPS 5.16 4.60 4.44 3.84 3.81 3.91 3.47 30.31%
EY 19.37 21.75 22.52 26.04 26.28 25.55 28.82 -23.29%
DY 3.37 3.19 3.06 3.13 2.80 2.86 3.41 -0.78%
P/NAPS 0.45 0.47 0.50 0.51 0.54 0.54 0.46 -1.45%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 -
Price 0.48 0.46 0.46 0.52 0.49 0.56 0.41 -
P/RPS 0.22 0.24 0.24 0.26 0.25 0.29 0.22 0.00%
P/EPS 5.57 4.50 4.17 4.16 3.73 4.47 3.47 37.13%
EY 17.95 22.22 23.98 24.03 26.82 22.36 28.82 -27.08%
DY 3.13 3.26 3.26 2.88 2.86 2.50 3.41 -5.55%
P/NAPS 0.48 0.46 0.47 0.55 0.53 0.62 0.46 2.88%

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