[POHKONG] QoQ TTM Result on 31-Oct-2005 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 5.52%
YoY- 14.74%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 372,124 364,059 357,415 355,119 351,934 348,848 346,377 4.90%
PBT 35,317 30,900 23,747 23,027 22,503 23,467 25,383 24.70%
Tax -9,605 -8,359 -6,384 -6,246 -6,626 -6,182 -6,880 24.98%
NP 25,712 22,541 17,363 16,781 15,877 17,285 18,503 24.60%
-
NP to SH 25,614 22,460 17,305 16,753 15,877 17,285 18,503 24.28%
-
Tax Rate 27.20% 27.05% 26.88% 27.12% 29.44% 26.34% 27.10% -
Total Cost 346,412 341,518 340,052 338,338 336,057 331,563 327,874 3.74%
-
Net Worth 206,010 200,007 191,769 204,363 199,811 196,992 195,153 3.68%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 6,944 6,929 6,929 6,929 - 4,017 4,017 44.18%
Div Payout % 27.11% 30.85% 40.05% 41.37% - 23.24% 21.71% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 206,010 200,007 191,769 204,363 199,811 196,992 195,153 3.68%
NOSH 115,736 115,611 115,523 115,459 115,498 115,200 114,796 0.54%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.91% 6.19% 4.86% 4.73% 4.51% 4.95% 5.34% -
ROE 12.43% 11.23% 9.02% 8.20% 7.95% 8.77% 9.48% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 321.53 314.90 309.39 307.57 304.71 302.82 301.73 4.34%
EPS 22.13 19.43 14.98 14.51 13.75 15.00 16.12 23.59%
DPS 6.00 6.00 6.00 6.00 0.00 3.49 3.50 43.37%
NAPS 1.78 1.73 1.66 1.77 1.73 1.71 1.70 3.12%
Adjusted Per Share Value based on latest NOSH - 115,459
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 90.68 88.72 87.10 86.54 85.76 85.01 84.41 4.90%
EPS 6.24 5.47 4.22 4.08 3.87 4.21 4.51 24.24%
DPS 1.69 1.69 1.69 1.69 0.00 0.98 0.98 43.94%
NAPS 0.502 0.4874 0.4673 0.498 0.4869 0.4801 0.4756 3.67%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.61 0.72 0.67 0.54 0.65 0.62 0.76 -
P/RPS 0.19 0.23 0.22 0.18 0.21 0.20 0.25 -16.76%
P/EPS 2.76 3.71 4.47 3.72 4.73 4.13 4.72 -30.14%
EY 36.28 26.98 22.36 26.87 21.15 24.20 21.21 43.16%
DY 9.84 8.33 8.96 11.11 0.00 5.63 4.61 66.00%
P/NAPS 0.34 0.42 0.40 0.31 0.38 0.36 0.45 -17.08%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 15/09/06 26/06/06 22/03/06 12/12/05 30/09/05 10/06/05 31/03/05 -
Price 0.60 0.63 0.63 0.52 0.56 0.62 0.68 -
P/RPS 0.19 0.20 0.20 0.17 0.18 0.20 0.23 -11.99%
P/EPS 2.71 3.24 4.21 3.58 4.07 4.13 4.22 -25.62%
EY 36.89 30.84 23.78 27.90 24.55 24.20 23.70 34.41%
DY 10.00 9.52 9.52 11.54 0.00 5.63 5.15 55.83%
P/NAPS 0.34 0.36 0.38 0.29 0.32 0.36 0.40 -10.29%

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