[POHKONG] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 7.75%
YoY- 64.74%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 414,240 400,298 390,474 387,118 372,124 364,059 357,415 10.36%
PBT 25,173 29,874 34,896 38,622 35,317 30,900 23,747 3.97%
Tax -7,188 -8,537 -9,742 -10,953 -9,605 -8,359 -6,384 8.25%
NP 17,985 21,337 25,154 27,669 25,712 22,541 17,363 2.38%
-
NP to SH 17,985 21,297 25,035 27,599 25,614 22,460 17,305 2.61%
-
Tax Rate 28.55% 28.58% 27.92% 28.36% 27.20% 27.05% 26.88% -
Total Cost 396,255 378,961 365,320 359,449 346,412 341,518 340,052 10.76%
-
Net Worth 234,273 230,656 225,010 227,273 206,010 200,007 191,769 14.31%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 7,028 6,944 6,944 6,944 6,944 6,929 6,929 0.95%
Div Payout % 39.08% 32.61% 27.74% 25.16% 27.11% 30.85% 40.05% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 234,273 230,656 225,010 227,273 206,010 200,007 191,769 14.31%
NOSH 117,136 117,084 115,984 115,955 115,736 115,611 115,523 0.93%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.34% 5.33% 6.44% 7.15% 6.91% 6.19% 4.86% -
ROE 7.68% 9.23% 11.13% 12.14% 12.43% 11.23% 9.02% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 353.64 341.89 336.66 333.85 321.53 314.90 309.39 9.34%
EPS 15.35 18.19 21.58 23.80 22.13 19.43 14.98 1.64%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.00 1.97 1.94 1.96 1.78 1.73 1.66 13.26%
Adjusted Per Share Value based on latest NOSH - 115,955
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 100.93 97.54 95.14 94.33 90.67 88.71 87.09 10.36%
EPS 4.38 5.19 6.10 6.72 6.24 5.47 4.22 2.51%
DPS 1.71 1.69 1.69 1.69 1.69 1.69 1.69 0.78%
NAPS 0.5708 0.562 0.5483 0.5538 0.502 0.4873 0.4673 14.31%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.88 0.62 0.68 0.58 0.61 0.72 0.67 -
P/RPS 0.25 0.18 0.20 0.17 0.19 0.23 0.22 8.92%
P/EPS 5.73 3.41 3.15 2.44 2.76 3.71 4.47 18.05%
EY 17.45 29.34 31.74 41.04 36.28 26.98 22.36 -15.27%
DY 6.82 9.68 8.82 10.34 9.84 8.33 8.96 -16.67%
P/NAPS 0.44 0.31 0.35 0.30 0.34 0.42 0.40 6.57%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 21/09/07 25/06/07 23/03/07 15/12/06 15/09/06 26/06/06 22/03/06 -
Price 0.85 0.58 0.60 0.63 0.60 0.63 0.63 -
P/RPS 0.24 0.17 0.18 0.19 0.19 0.20 0.20 12.96%
P/EPS 5.54 3.19 2.78 2.65 2.71 3.24 4.21 20.14%
EY 18.06 31.36 35.97 37.78 36.89 30.84 23.78 -16.80%
DY 7.06 10.34 10.00 9.52 10.00 9.52 9.52 -18.11%
P/NAPS 0.43 0.29 0.31 0.32 0.34 0.36 0.38 8.61%

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